Real Estate / Real Estate ServicesMCE
$0.79
+0.00 (+0.00%)
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 17.0/100
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
51/100
C
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
$26M
P/E
9.9x
↓EV/EBITDA
4.4x
↓ROE
4.0%
↓Gross Margin
30.8%
↓Debt/Equity
0.07
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-5.6%
FCF CAGR
+16.5%
FCF margin
32.9%
FCF / Net income
5.94x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $45.4M · net income $2.5M · FCF $14.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $45.4M | $45.4M | $25.7M | $41.8M | $53.9M |
| Net Income | $2.5M | $2.5M | $3.3M | $-15.9M | $3.6M |
| EBITDA | $4.8M | $4.8M | $8.5M | $-13.3M | $9.6M |
| EPS | 0.08 | 0.08 | 0.10 | -0.50 | 0.11 |
| Gross Margin | 30.8% | 30.8% | 50.8% | 13.7% | 24.8% |
| Operating Margin | 8.6% | 8.6% | -0.2% | -16.6% | 3.7% |
| Net Margin | 5.5% | 5.5% | 12.9% | -38.1% | 6.6% |
| Balance Sheet | |||||
| Debt/Equity | 0.07 | 0.07 | 0.28 | 0.55 | 1.03 |
| Current Ratio | 2.85 | 2.85 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.9M | $14.9M | $1.1M | $418000.00 | $9.4M |
| Returns | |||||
| ROE | 4.0% | 4.0% | 5.4% | -27.2% | 4.6% |
| Valuation | |||||
| P/E | 9.88 | 9.88 | 6.80 | — | 12.59 |
| EV/EBITDA | 4.41 | 4.41 | 4.15 | — | 11.40 |
| P/B | 0.41 | 0.41 | 0.36 | 0.44 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 76.4% | 76.4% | -38.5% | -22.4% | — |
| EPS Growth | -20.0% | -20.0% | 120.0% | -554.5% | — |
| Dividend Yield | 3.1% | 3.1% | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-4.3%
EPS terminal req.
$0.07
Spread vs growth
-15.7%
5Y implied EPS CAGR
1.2%
EPS terminal req.
$0.08
Spread vs growth
-21.2%
10Y implied EPS CAGR
5.5%
EPS terminal req.
$0.14
Spread vs growth
-25.5%
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
+12.6%
Start / end P/E
7.2x → 9.9x
EPS bridge
0.10 → 0.08
Residual
-7.4%
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.