Real Estate / Real Estate - DiversifiedBSE
$50.66
-0.32 (-0.63%)
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 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
31/100
D
Piotroski
4/9
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
$7.7B
P/E
N/A
•EV/EBITDA
20.1x
↑ROE
-8.1%
↓Gross Margin
66.7%
↑Debt/Equity
0.91
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+24.2%
FCF CAGR
-29.3%
FCF margin
17.9%
FCF / Net income
-0.84x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.79B · net income $-379.3M · FCF $319.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.79B | $1.79B | $1.85B | $1.73B | $933.8M |
| Net Income | $-379.3M | $-379.3M | $45.3M | $253.1M | $-35.1M |
| EBITDA | $577.7M | $577.7M | $691.7M | $1.12B | $597.4M |
| EPS | -2.49 | -2.49 | 0.30 | 1.66 | -0.23 |
| Gross Margin | 66.7% | 66.7% | 61.5% | 58.9% | 77.7% |
| Operating Margin | 20.8% | 20.8% | 17.8% | 23.8% | 14.3% |
| Net Margin | -21.2% | -21.2% | 2.5% | 14.6% | -3.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.91 | 0.91 | 0.83 | 0.82 | 0.98 |
| Cash Flow | |||||
| Free Cash Flow | $319.9M | $319.9M | $597.0M | $790.3M | $905.4M |
| Returns | |||||
| ROE | -8.1% | -8.1% | 0.9% | 4.9% | -0.7% |
| Valuation | |||||
| P/E | — | — | 113.00 | 14.08 | — |
| EV/EBITDA | 20.13 | 20.13 | 12.80 | 6.53 | 14.25 |
| P/B | 1.65 | 1.65 | 1.02 | 0.70 | 0.86 |
| Growth & Yield | |||||
| Revenue Growth | -3.1% | -3.1% | 6.5% | 85.5% | — |
| EPS Growth | -930.0% | -930.0% | -81.9% | 821.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+43.3%
Start / end P/E
n/dx → n/dx
EPS bridge
0.30 → -2.49
Residual
+43.3%
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.