Technology / Software - ApplicationNasdaqGS
$124.42
+5.71 (+4.81%)
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 26% · confianza 25%
FCF escenarios
weak_data · normalized FCF $1.6B · quality 65.7/100
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
57/100
C
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
$161.5B
P/E
122.0x
↑EV/EBITDA
84.0x
↑ROE
9.1%
↑Gross Margin
48.1%
↑Debt/Equity
0.01
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+27.3%
FCF CAGR
—
FCF margin
17.4%
FCF / Net income
1.63x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $11.56B · net income $1.23B · FCF $2.01B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $11.56B | $11.56B | $8.88B | $7.06B | $5.60B |
| Net Income | $1.23B | $1.23B | $2.02B | $132.0M | $-3.46B |
| EBITDA | $1.92B | $1.92B | $1.34B | $144.0M | $-594.0M |
| EPS | — | — | 1.56 | 0.10 | -2.73 |
| Gross Margin | 48.1% | 48.1% | 50.4% | 49.8% | 49.2% |
| Operating Margin | 16.3% | 16.3% | 14.7% | 1.0% | -12.3% |
| Net Margin | 10.7% | 10.7% | 22.7% | 1.9% | -61.8% |
| Balance Sheet | |||||
| Debt/Equity | 0.01 | 0.01 | 0.10 | 0.13 | 0.17 |
| Current Ratio | 6.20 | 6.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.01B | $2.01B | $1.60B | $905.0M | $-186.0M |
| Returns | |||||
| ROE | 9.1% | 9.1% | 17.5% | 1.5% | -42.0% |
| Valuation | |||||
| P/E | 121.98 | 121.98 | 70.05 | 745.10 | — |
| EV/EBITDA | 83.97 | 83.97 | 105.43 | 668.57 | — |
| P/B | 12.04 | 12.04 | 12.24 | 10.65 | 5.66 |
| Growth & Yield | |||||
| Revenue Growth | 30.1% | 30.1% | 25.8% | 26.1% | — |
| EPS Growth | — | — | 1459.6% | 103.7% | — |
Revenue, Net Income & Free Cash Flow ($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
+16.0%
Start / end P/E
n/dx → n/dx
EPS bridge
1.56 → n/d
Residual
+16.0%
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.