Consumer Defensive / Farm ProductsBuenos Aires
$534.00
+17.00 (+3.29%)
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 35% · confianza 10%
FCF escenarios
weak_data · normalized FCF $-9.8B · quality 20.7/100
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
17/100
F
Piotroski
5/9
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
$992.5B
P/E
N/A
•EV/EBITDA
53.5x
↑ROE
-35.9%
↓Gross Margin
18.3%
↓Debt/Equity
4.48
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+131.5%
FCF CAGR
—
FCF margin
8.4%
FCF / Net income
-0.41x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $172.52B · net income $-35.56B · FCF $14.54B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $172.52B | $172.52B | $103.61B | $29.25B | $13.91B |
| Net Income | $-35.56B | $-35.56B | $-18.07B | $-14.39B | $-9.49B |
| EBITDA | $21.64B | $21.64B | $12.18B | $7.9M | $-178.1M |
| EPS | -23.89 | -23.89 | -14.48 | -20.23 | -13.34 |
| Gross Margin | 18.3% | 18.3% | 16.2% | 5.7% | -12.2% |
| Operating Margin | -1.2% | -1.2% | -8.0% | -10.3% | -42.0% |
| Net Margin | -20.6% | -20.6% | -17.4% | -49.2% | -68.2% |
| Balance Sheet | |||||
| Debt/Equity | 4.48 | 4.48 | 4.79 | 19.83 | 4.53 |
| Current Ratio | 0.82 | 0.82 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $14.54B | $14.54B | $-9.82B | $-20.33B | $-5.51B |
| Returns | |||||
| ROE | -35.9% | -35.9% | -26.9% | -92.4% | -84.0% |
| Valuation | |||||
| EV/EBITDA | 53.51 | 53.51 | 154.17 | 116277.25 | — |
| P/B | 8.03 | 8.03 | 24.07 | 44.42 | 9.20 |
| Growth & Yield | |||||
| Revenue Growth | 66.5% | 66.5% | 254.3% | 110.3% | — |
| EPS Growth | -65.0% | -65.0% | 28.4% | -51.7% | — |
Revenue, Net Income & Free Cash Flow ($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
-15.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.48 → -23.89
Residual
-15.5%
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.