Communication Services / Internet Content & InformationNasdaqGS
$6.13
+0.17 (+2.85%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.4B · quality 77.3/100
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
42/100
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
$906M
P/E
8.8x
↓EV/EBITDA
-2.3x
↓ROE
7.4%
↑Gross Margin
37.8%
↓Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-6.6%
FCF CAGR
-15.5%
FCF margin
6.7%
FCF / Net income
0.86x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $10.37B · net income $804.0M · FCF $690.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $10.37B | $10.37B | $10.56B | $12.00B | $12.70B |
| Net Income | $804.0M | $804.0M | $1.04B | $1.96B | $1.48B |
| EBITDA | $1.82B | $1.82B | $2.01B | $2.79B | $2.23B |
| EPS | 4.74 | 4.74 | 5.56 | 9.84 | 7.30 |
| Gross Margin | 37.8% | 37.8% | 39.0% | 41.5% | 41.6% |
| Operating Margin | 13.1% | 13.1% | 14.5% | 19.2% | 12.8% |
| Net Margin | 7.8% | 7.8% | 9.8% | 16.3% | 11.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.41 | 0.19 | 0.26 |
| Current Ratio | 4.68 | 4.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $690.6M | $690.6M | $1.35B | $1.70B | $1.15B |
| Returns | |||||
| ROE | 7.4% | 7.4% | 9.2% | 16.6% | 13.8% |
| Valuation | |||||
| P/E | 8.76 | 8.76 | 1.29 | 0.67 | 1.35 |
| EV/EBITDA | -2.29 | -2.29 | 0.89 | -0.72 | -0.08 |
| P/B | 0.10 | 0.10 | 0.12 | 0.11 | 0.19 |
| Growth & Yield | |||||
| Revenue Growth | -1.9% | -1.9% | -12.0% | -5.5% | — |
| EPS Growth | -14.7% | -14.7% | -43.5% | 34.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-51.4%
EPS terminal req.
$0.54
Spread vs growth
36.7%
5Y implied EPS CAGR
-32.6%
EPS terminal req.
$0.66
Spread vs growth
17.9%
10Y implied EPS CAGR
-13.9%
EPS terminal req.
$1.06
Spread vs growth
-0.8%
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
+1.0%
Start / end P/E
1.1x → 1.3x
EPS bridge
5.56 → 4.74
Residual
-2.7%
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.