Communication Services / EntertainmentBSE
$133.10
+2.80 (+2.15%)
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 $-46.8M · quality 44.3/100
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
43/100
C
Piotroski
3/9
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
$4.5B
P/E
493.0x
↑EV/EBITDA
362.3x
↑ROE
1.5%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-5.15x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $9.1M · FCF $-46.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Net Income | $9.1M | $9.1M | $5.9M | $16.2M | $2.7M |
| EBITDA | $12.2M | $12.2M | $10.4M | $-39.9M | $-19.5M |
| EPS | 0.27 | 0.27 | 0.18 | 0.48 | 0.08 |
| Balance Sheet | |||||
| Current Ratio | 11.48 | 11.48 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-46.8M | $-46.8M | $-42.1M | $-107.3M | $748.7M |
| Returns | |||||
| ROE | 1.5% | 1.5% | 1.0% | 2.6% | 0.4% |
| Valuation | |||||
| P/E | 492.96 | 492.96 | 358.89 | 216.29 | 1425.00 |
| EV/EBITDA | 362.34 | 362.34 | 203.95 | — | — |
| P/B | 7.57 | 7.57 | 3.53 | 5.57 | 5.65 |
| Growth & Yield | |||||
| EPS Growth | 50.0% | 50.0% | -62.5% | 500.0% | — |
| Dividend Yield | 0.4% | 0.4% | — | — | — |
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
252.3%
EPS terminal req.
$11.81
Spread vs growth
-202.3%
5Y implied EPS CAGR
121.2%
EPS terminal req.
$14.29
Spread vs growth
-71.2%
10Y implied EPS CAGR
56.0%
EPS terminal req.
$23.02
Spread vs growth
-6.0%
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
+108.3%
Start / end P/E
355.7x → 493.0x
EPS bridge
0.18 → 0.27
Residual
+19.3%
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.