Consumer Cyclical / Resorts & CasinosNYSE
$50.77
+7.07 (+16.19%)
FCF base 3Y
n/d
n/d CAGR · yield n/d
FCF base 5Y
n/d
n/d base · n/d expected
Precio de entrada
n/d
MOS 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.5B · quality 54.0/100
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
46/100
C
Piotroski
4/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$13.0B
P/E
69.6x
↑EV/EBITDA
25.3x
↑ROE
8.5%
↑Gross Margin
44.4%
↑Debt/Equity
12.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2008–2025 · 17 años de histórico normalizado
Revenue CAGR
+5.4%
FCF CAGR
—
FCF margin
8.3%
FCF / Net income
7.09x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.54B · net income $205.9M · FCF $1.46B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||||
| Revenue | $17.54B | $17.54B | $17.24B | $16.16B | $13.13B | $9.68B | $5.16B | $12.90B | $11.76B | $10.80B | $9.48B | $9.19B | $10.08B | $9.81B | $9.16B | $7.85B | $6.06B | $6.01B | $7.21B |
| Net Income | $205.9M | $205.9M | $746.6M | $1.14B | $1.47B | $1.25B | $-1.03B | $2.05B | $466.8M | $1.95B | $1.10B | $-447.7M | $-149.9M | $-171.7M | $-1.77B | $3.11B | $-1.44B | $-1.29B | $-855.3M |
| EBITDA | $1.72B | $1.72B | $2.39B | $2.75B | $4.98B | $3.43B | $568.1M | $5.24B | $2.65B | $2.71B | $2.93B | $663.7M | $2.14B | $1.99B | $1.05B | $4.87B | $-525.5M | $-274.6M | $648.6M |
| EPS | 0.76 | 0.76 | 2.40 | 3.19 | 3.49 | 2.41 | -2.02 | 3.88 | 0.81 | 3.34 | 1.92 | -0.82 | -0.31 | -0.35 | -3.62 | 5.62 | -3.19 | -3.41 | -3.06 |
| Gross Margin | 44.4% | 44.4% | 45.5% | 47.1% | 49.3% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 7.6% | 7.6% | 9.7% | 9.8% | -13.1% | 23.5% | -12.4% | 30.5% | 12.5% | 15.9% | 21.9% | -1.7% | 13.1% | 11.6% | 1.3% | 51.7% | -19.1% | -16.0% | -1.8% |
| Net Margin | 1.2% | 1.2% | 4.3% | 7.1% | 11.2% | 13.0% | -20.0% | 15.9% | 4.0% | 18.1% | 11.6% | -4.9% | -1.5% | -1.8% | -19.3% | 39.7% | -23.7% | -21.5% | -11.9% |
| Balance Sheet | |||||||||||||||||||
| Debt/Equity | 12.91 | 12.91 | 10.45 | 8.28 | 7.04 | 1.94 | 1.90 | 1.45 | 2.32 | 1.68 | 2.09 | 2.42 | 3.13 | 3.19 | 3.11 | 2.21 | 4.11 | 3.35 | — |
| Current Ratio | 1.33 | 1.33 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||||
| Free Cash Flow | $1.46B | $1.46B | $1.21B | $1.76B | $991.4M | $882.7M | $-1.76B | $1.07B | $235.7M | $342.3M | $-728.5M | — | — | — | — | — | $296.5M | $451.1M | $-28.7M |
| Returns | |||||||||||||||||||
| ROE | 8.5% | 8.5% | 24.7% | 30.0% | 30.5% | 20.7% | -15.9% | 26.5% | 7.2% | 25.8% | 17.7% | -8.7% | -3.7% | -4.1% | -40.5% | 51.2% | -49.0% | -33.4% | -21.5% |
| Valuation | |||||||||||||||||||
| P/E | 69.59 | 69.59 | 14.20 | 14.05 | 10.66 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 25.27 | 25.27 | 16.63 | 16.27 | 8.72 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 5.80 | 5.80 | 3.50 | 4.22 | 3.18 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||||
| Revenue Growth | 1.7% | 1.7% | 6.7% | 23.1% | — | 87.5% | -60.0% | 9.7% | 8.9% | 13.9% | 3.1% | -8.8% | 2.8% | 7.1% | 16.7% | 29.6% | 0.8% | -16.6% | — |
| EPS Growth | -68.3% | -68.3% | -24.8% | -8.6% | — | 219.3% | -152.1% | 379.0% | -75.7% | 74.0% | 334.1% | -164.5% | 11.4% | 90.3% | -164.4% | 276.2% | 6.5% | -11.4% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
81.0%
EPS terminal req.
$4.50
Spread vs growth
-149.3%
5Y implied EPS CAGR
48.3%
EPS terminal req.
$5.45
Spread vs growth
-116.6%
10Y implied EPS CAGR
27.7%
EPS terminal req.
$8.78
Spread vs growth
-96.1%
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
+60.3%
Start / end P/E
13.2x → 66.8x
EPS bridge
2.40 → 0.76
Residual
-277.6%
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.