Real Estate / Real Estate ServicesMCE
$1.80
+0.01 (+0.56%)
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 13.0/100
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
51/100
C
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
$58M
P/E
16.4x
↑EV/EBITDA
14.3x
↑ROE
4.5%
↑Gross Margin
112.8%
↑Debt/Equity
0.16
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
2.5%
FCF / Net income
0.05x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $7.2M · net income $3.6M · FCF $178000.0
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | $7.2M | $7.2M | $9.0M | $16.1M | $14.0M | — |
| Net Income | $3.6M | $3.6M | $1.4M | $1.1M | $4.1M | — |
| EBITDA | $4.8M | $4.8M | $2.5M | $2.3M | $4.9M | — |
| EPS | 0.11 | 0.11 | 0.04 | 0.03 | 0.13 | — |
| Gross Margin | 112.8% | 112.8% | 46.2% | 36.5% | 18.9% | — |
| Operating Margin | 72.2% | 72.2% | 25.9% | 10.4% | -11.7% | — |
| Net Margin | 49.4% | 49.4% | 15.4% | 6.7% | 29.4% | — |
| Balance Sheet | ||||||
| Debt/Equity | 0.16 | 0.16 | 0.20 | 0.19 | 0.22 | — |
| Current Ratio | 4.57 | 4.57 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $178000.00 | $178000.00 | $-2.8M | $8.2M | $105000.00 | — |
| Returns | ||||||
| ROE | 4.5% | 4.5% | 1.8% | 1.4% | 5.4% | — |
| Valuation | ||||||
| P/E | 16.36 | 16.36 | 34.25 | 47.33 | 10.23 | — |
| EV/EBITDA | 14.33 | 14.33 | 24.43 | 24.78 | 11.90 | — |
| P/B | 0.74 | 0.74 | 0.62 | 0.60 | 0.56 | — |
| Growth & Yield | ||||||
| Revenue Growth | -20.0% | -20.0% | -44.2% | 14.9% | — | — |
| EPS Growth | 175.0% | 175.0% | 33.3% | -76.9% | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
13.2%
EPS terminal req.
$0.16
Spread vs growth
161.8%
5Y implied EPS CAGR
11.9%
EPS terminal req.
$0.19
Spread vs growth
163.1%
10Y implied EPS CAGR
11.0%
EPS terminal req.
$0.31
Spread vs growth
164.0%
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
+25.0%
Start / end P/E
36.0x → 16.4x
EPS bridge
0.04 → 0.11
Residual
-95.5%
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.