Real Estate / Real Estate ServicesNYSE
$9.60
+0.06 (+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 5.0/100
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
37/100
D
Piotroski
6/9
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
$528M
P/E
480.0x
↑EV/EBITDA
6.9x
↓ROE
1.8%
↓Gross Margin
75.0%
↑Debt/Equity
1.02
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2011–2025 · 14 años de histórico normalizado
Revenue CAGR
+5.5%
FCF CAGR
-1.7%
FCF margin
11.5%
FCF / Net income
4.11x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $291.6M · net income $8.2M · FCF $33.5M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||
| Revenue | $291.6M | $291.6M | $307.7M | $325.7M | $353.4M | $329.7M | $266.0M | $282.3M | $212.6M | $193.7M | $175.6M | $176.9M | $171.0M | $158.9M | $143.7M | $138.3M |
| Net Income | $8.2M | $8.2M | $7.1M | $-69.0M | $6.1M | $-24.6M | $11.3M | $25.3M | $27.1M | $10.1M | $22.2M | $16.4M | $13.4M | $1.5M | $33.3M | $24.2M |
| EBITDA | $77.2M | $77.2M | $72.0M | $26.6M | $74.8M | $21.4M | $64.7M | $90.8M | $98.5M | $118.8M | $87.4M | $88.7M | $79.2M | $62.2M | $57.6M | $52.9M |
| EPS | — | — | 0.37 | -3.81 | 0.26 | — | 0.61 | 1.41 | 1.53 | 0.58 | 1.26 | 1.28 | 1.10 | 0.12 | — | — |
| Gross Margin | 75.0% | 75.0% | 74.3% | 74.2% | 74.4% | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 15.6% | 15.6% | 14.8% | 19.4% | 15.3% | -3.0% | 14.5% | 24.4% | 36.9% | 50.8% | 40.6% | 41.6% | 37.3% | 29.6% | 31.7% | 27.8% |
| Net Margin | 2.8% | 2.8% | 2.3% | -21.2% | 1.7% | -7.5% | 4.2% | 9.0% | 12.8% | 5.2% | 12.7% | 9.3% | 7.9% | 0.9% | 23.2% | 17.5% |
| Balance Sheet | ||||||||||||||||
| Debt/Equity | 1.02 | 1.02 | 1.10 | 1.18 | 1.03 | 0.88 | 0.43 | 0.45 | 0.47 | 0.49 | 0.49 | 0.41 | 0.79 | 0.87 | -2.29 | — |
| Current Ratio | 1.57 | 1.57 | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||
| Free Cash Flow | $33.5M | $33.5M | $53.0M | $21.8M | $61.2M | — | — | — | — | — | — | — | — | $49.0M | $49.6M | $42.7M |
| Returns | ||||||||||||||||
| ROE | 1.8% | 1.8% | 1.7% | -16.8% | 1.3% | -4.8% | 2.2% | 5.1% | 5.6% | 2.2% | 4.8% | 3.6% | 5.3% | 0.6% | -34.4% | — |
| Valuation | ||||||||||||||||
| P/E | 480.00 | 480.00 | 28.68 | — | 74.73 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 6.91 | 6.91 | 8.06 | 23.30 | 10.04 | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.43 | 0.43 | 0.48 | 0.53 | 0.76 | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||
| Revenue Growth | -5.2% | -5.2% | -5.5% | -7.8% | — | 23.9% | -5.8% | 32.8% | 9.8% | 10.3% | -0.7% | 3.4% | 7.6% | 10.6% | 3.9% | — |
| EPS Growth | — | — | 109.7% | -1565.4% | — | — | -56.7% | -7.8% | 163.8% | -54.0% | -1.6% | 16.4% | 816.7% | — | — | — |
Revenue, Net Income & Free Cash Flow ($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
+27.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.37 → n/d
Residual
+27.2%
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.