Real Estate / Real Estate ServicesStockholm
$7.13
+0.06 (+0.85%)
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 0.0/100
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
7/9
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
$12.6B
P/E
N/A
•EV/EBITDA
11.7x
↓ROE
-11.8%
↓Gross Margin
62.6%
↑Debt/Equity
2.05
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-29.6%
FCF CAGR
-17.3%
FCF margin
64.1%
FCF / Net income
-0.52x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $1.87B · net income $-2.33B · FCF $1.20B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $1.87B | $1.87B | $1.87B | $4.58B | $5.37B |
| Net Income | $-2.33B | $-2.33B | $-6.06B | $-22.34B | $-9.63B |
| EBITDA | $4.01B | $4.01B | $-3.44B | $-18.92B | $-9.89B |
| EPS | -2.04 | -2.04 | -4.55 | -16.00 | -7.23 |
| Gross Margin | 62.6% | 62.6% | 62.0% | 70.0% | 67.4% |
| Operating Margin | 31.2% | 31.2% | 13.5% | 54.8% | 51.6% |
| Net Margin | -124.3% | -124.3% | -323.6% | -487.6% | -179.6% |
| Balance Sheet | |||||
| Debt/Equity | 2.05 | 2.05 | 2.72 | 1.82 | 1.45 |
| Current Ratio | 0.40 | 0.40 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $1.20B | $1.20B | $-270.0M | $1.27B | $2.12B |
| Returns | |||||
| ROE | -11.8% | -11.8% | -29.2% | -64.9% | -15.9% |
| Valuation | |||||
| EV/EBITDA | 11.75 | 11.75 | — | — | — |
| P/B | 0.59 | 0.59 | 0.48 | 0.24 | 0.49 |
| Growth & Yield | |||||
| Revenue Growth | -0.1% | -0.1% | -59.1% | -14.6% | — |
| EPS Growth | 55.2% | 55.2% | 71.6% | -121.3% | — |
Revenue, Net Income & Free Cash Flow ($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
-17.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-4.55 → -2.04
Residual
-17.3%
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.