Real Estate / Real Estate ServicesNYSE
$28.95
+0.71 (+2.51%)
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 0.0/100
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
39/100
D
Piotroski
6/9
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
$1.1B
P/E
N/A
•EV/EBITDA
65.7x
↑ROE
-0.3%
↓Gross Margin
37.7%
↓Debt/Equity
0.13
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
+7.5%
FCF CAGR
+10.4%
FCF margin
7.8%
FCF / Net income
-30.79x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $755.2M · net income $-1.9M · FCF $58.8M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $755.2M | $755.2M | $696.1M | $645.9M | $1.30B | $1.30B | $716.9M | $806.4M | $814.8M | $719.7M | $717.5M | $689.1M | $572.2M | $435.9M | $385.7M | $274.7M |
| Net Income | $-1.9M | $-1.9M | $-12.4M | $-34.0M | $104.2M | $142.5M | $42.8M | $76.9M | $87.3M | $51.5M | $64.7M | $66.3M | $49.5M | $8.2M | $27.9M | $13.4M |
| EBITDA | $15.9M | $15.9M | $4.4M | $-25.9M | $156.1M | $201.1M | $64.5M | $104.4M | $118.6M | $101.5M | $110.9M | $118.0M | $87.8M | $24.3M | $52.0M | $26.4M |
| EPS | -0.05 | -0.05 | -0.32 | -0.88 | 2.59 | 3.55 | 1.08 | 1.95 | 2.22 | 1.32 | 1.66 | 1.69 | 1.27 | 0.24 | — | — |
| Gross Margin | 37.7% | 37.7% | 38.0% | 37.0% | 34.6% | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -1.8% | -1.8% | -4.7% | -9.2% | 10.6% | 14.6% | 7.5% | 12.0% | 13.8% | 13.4% | 14.8% | 16.6% | 14.8% | 4.9% | 12.7% | 8.5% |
| Net Margin | -0.3% | -0.3% | -1.8% | -5.3% | 8.0% | 11.0% | 6.0% | 9.5% | 10.7% | 7.2% | 9.0% | 9.6% | 8.7% | 1.9% | 7.2% | 4.9% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 0.13 | 0.13 | 0.13 | 0.14 | 0.12 | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 2.65 | 2.65 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $58.8M | $58.8M | $13.8M | $-81.8M | $2.0M | $249.0M | $31.1M | $16.5M | $109.2M | $60.0M | $65.0M | — | — | $92.1M | $30.8M | $14.7M |
| Returns | ||||||||||||||||
| ROE | -0.3% | -0.3% | -2.0% | -5.3% | 14.6% | 20.5% | 7.8% | 15.5% | 21.3% | 16.4% | 25.0% | 35.1% | 42.4% | 13.1% | 129.1% | 66.7% |
| Valuation | ||||||||||||||||
| P/E | — | — | — | — | 13.87 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 65.68 | 65.68 | 317.88 | — | 8.31 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.87 | 1.87 | 2.31 | 2.38 | 2.03 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | 8.5% | 8.5% | 7.8% | -50.4% | — | 80.8% | -11.1% | -1.0% | 13.2% | 0.3% | 4.1% | 20.4% | 31.3% | 13.0% | 40.4% | — |
| EPS Growth | 84.4% | 84.4% | 63.6% | -134.0% | — | 228.7% | -44.6% | -12.2% | 68.2% | -20.5% | -1.8% | 33.1% | 429.2% | — | — | — |
| Dividend Yield | 1.8% | 1.8% | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+2.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.32 → -0.05
Residual
+0.5%
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.