Real Estate / Real Estate ServicesBSE
$47.95
-0.33 (-0.68%)
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 23.0/100
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
33/100
D
Piotroski
1/9
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
$1.0B
P/E
7.6x
↓EV/EBITDA
23.0x
↑ROE
3.9%
↓Gross Margin
N/A
•Debt/Equity
0.43
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-12.81x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $14.7M · FCF $-188.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | $15.6M | $56.1M | $11.5M |
| Net Income | $14.7M | $14.7M | $108.4M | $15.7M | $-1.7M |
| EBITDA | $29.5M | $29.5M | $138.7M | $17.9M | $2.6M |
| EPS | 0.87 | 0.87 | 5.27 | 1.00 | -0.11 |
| Gross Margin | — | — | 33.5% | 0.6% | 9.9% |
| Operating Margin | — | — | -4.3% | -5.4% | -25.0% |
| Net Margin | — | — | 695.0% | 28.0% | -14.4% |
| Balance Sheet | |||||
| Debt/Equity | 0.43 | 0.43 | 0.29 | 0.13 | 0.48 |
| Cash Flow | |||||
| Free Cash Flow | $-188.8M | $-188.8M | $200.5M | $34.1M | $5.6M |
| Returns | |||||
| ROE | 3.9% | 3.9% | 48.7% | 7.7% | -0.8% |
| Valuation | |||||
| P/E | 7.61 | 7.61 | 45.53 | 15.52 | — |
| EV/EBITDA | 22.96 | 22.96 | 25.66 | 10.34 | 45.63 |
| P/B | 2.14 | 2.14 | 16.86 | 1.19 | 0.62 |
| Growth & Yield | |||||
| Revenue Growth | — | — | -72.2% | 387.7% | — |
| EPS Growth | -83.5% | -83.5% | 427.0% | 1009.1% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
69.7%
EPS terminal req.
$4.25
Spread vs growth
-153.2%
5Y implied EPS CAGR
42.7%
EPS terminal req.
$5.15
Spread vs growth
-126.2%
10Y implied EPS CAGR
25.3%
EPS terminal req.
$8.29
Spread vs growth
-108.8%
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
-30.4%
Start / end P/E
13.1x → 55.1x
EPS bridge
5.27 → 0.87
Residual
-268.5%
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.