Utilities / Utilities - RenewableOslo
$32.35
-0.35 (-1.07%)
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 34% · confianza 18%
FCF escenarios
weak_data · normalized FCF $-10.2M · quality 43.7/100
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
56/100
C
Piotroski
2/9
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
$2.3B
P/E
107.8x
↑EV/EBITDA
85.3x
↑ROE
5.3%
↑Gross Margin
N/A
•Debt/Equity
0.02
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+2.1%
FCF CAGR
—
FCF margin
-10.4%
FCF / Net income
-0.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $97.7M · net income $20.1M · FCF $-10.2M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $97.7M | $97.7M | $2.3M | $12.1M | $91.7M |
| Net Income | $20.1M | $20.1M | $593.6M | $192.5M | $12.5M |
| EBITDA | $23.3M | $23.3M | $283.8M | $188.1M | $23.3M |
| EPS | 0.30 | 0.30 | 8.90 | 2.86 | 0.21 |
| Operating Margin | -17.0% | -17.0% | -5239.1% | -731.4% | 11.6% |
| Net Margin | 20.6% | 20.6% | 25808.7% | 1590.9% | 13.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.02 | 0.02 | 0.00 | 0.00 | 0.22 |
| Current Ratio | 2.07 | 2.07 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-10.2M | $-10.2M | $-105.0M | $-2.5M | $-76.4M |
| Returns | |||||
| ROE | 5.3% | 5.3% | 148.2% | 35.8% | 3.2% |
| Valuation | |||||
| P/E | 107.83 | 107.83 | 3.14 | 11.22 | 101.43 |
| EV/EBITDA | 85.31 | 85.31 | 5.68 | 9.63 | 50.91 |
| P/B | 5.69 | 5.69 | 4.66 | 4.01 | 3.30 |
| Growth & Yield | |||||
| Revenue Growth | 4147.8% | 4147.8% | -81.0% | -86.8% | — |
| EPS Growth | -96.6% | -96.6% | 211.2% | 1261.9% | — |
| Dividend Yield | 2.3% | 2.3% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
112.3%
EPS terminal req.
$2.87
Spread vs growth
-208.9%
5Y implied EPS CAGR
63.2%
EPS terminal req.
$3.47
Spread vs growth
-159.8%
10Y implied EPS CAGR
34.0%
EPS terminal req.
$5.59
Spread vs growth
-130.6%
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
+31.2%
Start / end P/E
2.8x → 107.8x
EPS bridge
8.90 → 0.30
Residual
-3598.1%
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.