Industrials / Airports & Air ServicesNYSE
$231.41
-4.89 (-2.07%)
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 24% · confianza 25%
FCF escenarios
weak_data · normalized FCF $5.9B · quality 48.3/100
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
38/100
D
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
$13.8B
P/E
20.2x
↑EV/EBITDA
2.4x
↓ROE
42.6%
↑Gross Margin
57.1%
↑Debt/Equity
2.36
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+14.8%
FCF CAGR
+12.7%
FCF margin
14.1%
FCF / Net income
0.61x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $41.41B · net income $9.57B · FCF $5.85B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $41.41B | $41.41B | $33.61B | $33.22B | $27.38B |
| Net Income | $9.57B | $9.57B | $8.61B | $9.54B | $9.01B |
| EBITDA | $22.24B | $22.24B | $19.20B | $18.68B | $16.97B |
| EPS | 197.92 | 197.92 | 175.65 | 191.77 | 181.79 |
| Gross Margin | 57.1% | 57.1% | 58.3% | 58.4% | 62.7% |
| Operating Margin | 42.2% | 42.2% | 44.5% | 45.5% | 50.4% |
| Net Margin | 23.1% | 23.1% | 25.6% | 28.7% | 32.9% |
| Balance Sheet | |||||
| Debt/Equity | 2.36 | 2.36 | 2.15 | 2.05 | 1.85 |
| Current Ratio | 1.47 | 1.47 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $5.85B | $5.85B | $8.83B | $3.49B | $4.09B |
| Returns | |||||
| ROE | 42.6% | 42.6% | 38.5% | 48.2% | 48.4% |
| Valuation | |||||
| P/E | 20.21 | 20.21 | 1.02 | 0.88 | 0.89 |
| EV/EBITDA | 2.44 | 2.44 | 2.27 | 2.10 | 1.84 |
| P/B | 0.52 | 0.52 | 0.40 | 0.43 | 0.44 |
| Growth & Yield | |||||
| Revenue Growth | 23.2% | 23.2% | 1.2% | 21.3% | — |
| EPS Growth | 12.7% | 12.7% | -8.4% | 5.5% | — |
| Dividend Yield | 3.8% | 3.8% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-53.0%
EPS terminal req.
$20.53
Spread vs growth
65.7%
5Y implied EPS CAGR
-34.0%
EPS terminal req.
$24.85
Spread vs growth
46.6%
10Y implied EPS CAGR
-14.8%
EPS terminal req.
$40.01
Spread vs growth
27.5%
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
+4.5%
Start / end P/E
1.3x → 1.2x
EPS bridge
175.65 → 197.92
Residual
-1.3%
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.