Real Estate / REIT - OfficeAmsterdam
$17.38
-0.20 (-1.14%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
18/100
F
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
$339M
P/E
N/A
•EV/EBITDA
N/A
•ROE
-1.5%
↓Gross Margin
81.6%
↑Debt/Equity
0.56
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+1.2%
FCF CAGR
-0.8%
FCF margin
56.3%
FCF / Net income
-4.25x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $73.9M · net income $-9.8M · FCF $41.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $73.9M | $73.9M | $72.7M | $71.2M | $71.3M |
| Net Income | $-9.8M | $-9.8M | $12.4M | $-142.4M | $-31.4M |
| EBITDA | $-2.7M | $-2.7M | $26.1M | $-171.6M | $-22.5M |
| EPS | -0.51 | -0.51 | 0.63 | -7.08 | -1.58 |
| Gross Margin | 81.6% | 81.6% | 84.0% | 82.1% | 83.2% |
| Operating Margin | 70.3% | 70.3% | 72.6% | 69.2% | 71.2% |
| Net Margin | -13.3% | -13.3% | 17.0% | -200.0% | -44.0% |
| Balance Sheet | |||||
| Debt/Equity | 0.56 | 0.56 | 0.52 | 0.49 | 0.41 |
| Cash Flow | |||||
| Free Cash Flow | $41.6M | $41.6M | $39.6M | $41.6M | $42.7M |
| Returns | |||||
| ROE | -1.5% | -1.5% | 1.8% | -20.1% | -3.5% |
| Valuation | |||||
| P/E | — | — | 30.48 | — | — |
| EV/EBITDA | — | — | 27.48 | — | — |
| P/B | 0.53 | 0.53 | 0.56 | 0.54 | 0.52 |
| Growth & Yield | |||||
| Revenue Growth | 1.6% | 1.6% | 2.2% | -0.2% | — |
| EPS Growth | -181.0% | -181.0% | 108.9% | -348.1% | — |
| Dividend Yield | 9.6% | 9.6% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
-17.0%
Start / end P/E
n/dx → n/dx
EPS bridge
0.63 → -0.51
Residual
-26.5%
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.