Real Estate / Real Estate - DevelopmentSantiago
$117.30
-0.66 (-0.56%)
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
21/100
D
Piotroski
4/9
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
$143.6B
P/E
N/A
•EV/EBITDA
26.0x
↑ROE
-2.7%
↓Gross Margin
25.2%
↓Debt/Equity
1.62
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+9.1%
FCF CAGR
—
FCF margin
42.2%
FCF / Net income
-14.22x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $302.86B · net income $-8.98B · FCF $127.77B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $302.86B | $302.86B | $374.63B | $267.19B | $233.32B |
| Net Income | $-8.98B | $-8.98B | $-19.81B | $-25.30B | $6.39B |
| EBITDA | $25.46B | $25.46B | $37.70B | $16.95B | $22.71B |
| EPS | -7.34 | -7.34 | -16.18 | -20.67 | 5.22 |
| Gross Margin | 25.2% | 25.2% | 22.0% | 22.9% | 25.2% |
| Operating Margin | 7.8% | 7.8% | 8.8% | 4.5% | 6.7% |
| Net Margin | -3.0% | -3.0% | -5.3% | -9.5% | 2.7% |
| Balance Sheet | |||||
| Debt/Equity | 1.62 | 1.62 | 1.78 | 2.00 | 1.57 |
| Current Ratio | 0.69 | 0.69 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $127.77B | $127.77B | $130.10B | $-117.06B | $-139.07B |
| Returns | |||||
| ROE | -2.7% | -2.7% | -5.8% | -7.0% | 1.7% |
| Valuation | |||||
| P/E | — | — | — | — | 17.62 |
| EV/EBITDA | 26.04 | 26.04 | 18.55 | 49.09 | 30.36 |
| P/B | 0.43 | 0.43 | 0.30 | 0.33 | 0.29 |
| Growth & Yield | |||||
| Revenue Growth | -19.2% | -19.2% | 40.2% | 14.5% | — |
| EPS Growth | 54.6% | 54.6% | 21.7% | -496.0% | — |
Revenue, Net Income & Free Cash Flow ($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
+49.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-16.18 → -7.34
Residual
+49.5%
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.