Consumer Cyclical / LodgingParis
$3.96
+0.00 (+0.00%)
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 27% · confianza 25%
FCF escenarios
weak_data · normalized FCF n/d · quality 36.0/100
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
19/100
F
Piotroski
n/d
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
4/100
SEC 0%
Sin guardar todavía.
Market Cap
$81M
P/E
396.0x
↑EV/EBITDA
294.5x
↑ROE
64.4%
↑Gross Margin
96.2%
↑Debt/Equity
10.04
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2021 · 0 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
—
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.0M · net income $224022.9 · FCF —
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2021 |
|---|---|---|
| Income Statement | ||
| Revenue | $2.0M | $2.0M |
| Net Income | $224022.93 | $224022.93 |
| EBITDA | $284646.12 | $284646.12 |
| Gross Margin | 96.2% | 96.2% |
| Operating Margin | 46.7% | 46.7% |
| Net Margin | 11.4% | 11.4% |
| Balance Sheet | ||
| Debt/Equity | 10.04 | 10.04 |
| Returns | ||
| ROE | 64.4% | 64.4% |
| Valuation | ||
| P/E | 396.00 | 396.00 |
| EV/EBITDA | 294.52 | 294.52 |
| P/B | 232.22 | 232.22 |
| Growth & Yield | ||
| Dividend Yield | 1.5% | 1.5% |
Revenue, Net Income & Free Cash Flow ($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
+10.9%
Start / end P/E
n/dx → n/dx
EPS bridge
n/d → n/d
Residual
+9.4%
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.