Consumer Cyclical / GamblingLSE
$346.00
-6.80 (-1.93%)
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 32% · confianza 24%
FCF escenarios
weak_data · normalized FCF $208.8M · quality 58.3/100
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
28/100
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
$961M
P/E
71.1x
↑EV/EBITDA
N/A
•ROE
107.2%
↑Gross Margin
N/A
•Debt/Equity
0.24
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-21.9%
FCF CAGR
—
FCF margin
-6.9%
FCF / Net income
-0.04x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $763.6M · net income $1.48B · FCF $-52.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $763.6M | $763.6M | $848.0M | $771.9M | $1.60B |
| Net Income | $1.48B | $1.48B | $-23.9M | $156.8M | $87.6M |
| EBITDA | $-4.5M | $-4.5M | $207.6M | $282.5M | $313.7M |
| EPS | 4.87 | 4.87 | -0.08 | 0.34 | 0.28 |
| Operating Margin | -11.9% | -11.9% | 3.7% | 10.9% | 12.8% |
| Net Margin | 194.4% | 194.4% | -2.8% | 20.3% | 5.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.24 | 0.24 | 0.27 | 0.40 | 0.37 |
| Current Ratio | 1.42 | 1.42 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-52.9M | $-52.9M | $235.3M | $208.8M | $285.5M |
| Returns | |||||
| ROE | 107.2% | 107.2% | -1.3% | 8.6% | 5.1% |
| Valuation | |||||
| P/E | 71.11 | 71.11 | — | 1278.93 | 1957.30 |
| EV/EBITDA | — | — | 1065.52 | 476.66 | 547.42 |
| P/B | 77.56 | 77.56 | 121.71 | 73.81 | 99.85 |
| Growth & Yield | |||||
| Revenue Growth | -10.0% | -10.0% | 9.9% | -51.8% | — |
| EPS Growth | 6338.5% | 6338.5% | -123.1% | 19.9% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
84.8%
EPS terminal req.
$30.70
Spread vs growth
6253.7%
5Y implied EPS CAGR
50.2%
EPS terminal req.
$37.15
Spread vs growth
6288.3%
10Y implied EPS CAGR
28.5%
EPS terminal req.
$59.83
Spread vs growth
6309.9%
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
+12.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.08 → 4.87
Residual
+12.5%
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.