Communication Services / BroadcastingXETRA
$4.00
+0.08 (+1.94%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $93.0M · quality 51.0/100
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
8/100
F
Piotroski
2/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$930M
P/E
N/A
•EV/EBITDA
12.1x
↑ROE
-14.7%
↓Gross Margin
N/A
•Debt/Equity
1.71
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2021–2025 · 4 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $-169.0M · FCF $23.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|---|
| Income Statement | ||||||
| Revenue | — | — | — | — | — | $4.50B |
| Net Income | $-169.0M | $-169.0M | $51.0M | $-124.0M | $5.0M | — |
| EBITDA | $195.0M | $195.0M | $588.0M | $153.0M | $569.0M | — |
| EPS | -0.73 | -0.73 | 0.22 | -0.55 | 0.02 | — |
| Balance Sheet | ||||||
| Debt/Equity | 1.71 | 1.71 | 1.71 | 1.81 | 1.61 | — |
| Current Ratio | 0.87 | 0.87 | — | — | — | — |
| Cash Flow | ||||||
| Free Cash Flow | $23.0M | $23.0M | $98.0M | $93.0M | $242.0M | — |
| Returns | ||||||
| ROE | -14.7% | -14.7% | 3.9% | -9.8% | 0.3% | — |
| Valuation | ||||||
| P/E | — | — | 23.41 | — | 443.30 | — |
| EV/EBITDA | 12.08 | 12.08 | 4.78 | 19.46 | 6.92 | — |
| P/B | 0.80 | 0.80 | 0.89 | 1.00 | 1.33 | — |
| Growth & Yield | ||||||
| EPS Growth | -431.8% | -431.8% | 140.0% | -2850.0% | — | — |
| Dividend Yield | 1.3% | 1.3% | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
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
-41.6%
Start / end P/E
n/dx → n/dx
EPS bridge
0.22 → -0.73
Residual
-42.8%
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.