Real Estate / Real Estate ServicesMCE
$3.19
-0.06 (-1.85%)
Book/ROE base 3Y
n/d
n/d CAGR · P/B n/d
Book/ROE base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 100% · confianza 20%
Book/ROE escenarios
weak_data · book/share n/d · quality 11.0/100
Ranking barato/determinista: CAGR esperado 5Y + downside bear + calidad del modelo + balance + capital allocation + data gate. No entra en buy-candidate si la data es débil o el CAGR 5Y no compensa.
SA Score
48/100
C
Piotroski
6/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
16/100
SEC 0%
Sin guardar todavía.
Market Cap
$68M
P/E
15.9x
↑EV/EBITDA
12.8x
↓ROE
4.3%
↓Gross Margin
48.8%
↑Debt/Equity
0.37
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+22.8%
FCF CAGR
—
FCF margin
28.7%
FCF / Net income
1.35x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $21.3M · net income $4.5M · FCF $6.1M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $21.3M | $21.3M | $7.8M | $13.4M | $11.5M |
| Net Income | $4.5M | $4.5M | $2.8M | $2.3M | $1.5M |
| EBITDA | $8.0M | $8.0M | $6.0M | $4.9M | $3.1M |
| EPS | — | — | 0.11 | 0.11 | 0.07 |
| Gross Margin | 48.8% | 48.8% | 100.0% | 56.8% | 51.8% |
| Operating Margin | 35.3% | 35.3% | 67.4% | 33.0% | 17.6% |
| Net Margin | 21.3% | 21.3% | 35.8% | 17.2% | 13.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.37 | 0.37 | 0.42 | 0.36 | 0.42 |
| Current Ratio | 3.49 | 3.49 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $6.1M | $6.1M | $-3.4M | $4.6M | $-185682.00 |
| Returns | |||||
| ROE | 4.3% | 4.3% | 2.9% | 2.4% | 1.6% |
| Valuation | |||||
| P/E | 15.95 | 15.95 | 16.27 | 9.18 | 14.43 |
| EV/EBITDA | 12.75 | 12.75 | 13.85 | 10.58 | 17.67 |
| P/B | 0.65 | 0.65 | 0.47 | 0.22 | 0.23 |
| Growth & Yield | |||||
| Revenue Growth | 173.1% | 173.1% | -41.7% | 16.4% | — |
| EPS Growth | — | — | 0.0% | 57.1% | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
Qué te dice: cuánto EPS CAGR está descontando el precio si sales al múltiplo terminal indicado. Si el growth observado queda por debajo, el mercado está pidiendo una ejecución muy fina.
Total return
+67.1%
Start / end P/E
n/dx → n/dx
EPS bridge
0.11 → n/d
Residual
+65.3%
EPS/multiple decomposition requires positive EPS at both endpoints; residual absorbs price move not explained by dividends.
Simple additive decomposition: total return = EPS growth contribution + P/E multiple contribution + dividend contribution + explicit residual. The residual captures cross-terms, buybacks/share-count effects, FX, special dividends, data noise and methodology mismatch so the bridge always reconciles.