Communication Services / Internet Content & InformationNYSE
$508.06
+10.38 (+2.09%)
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 25% · confianza 25%
FCF escenarios
weak_data · normalized FCF $2.3B · quality 61.3/100
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
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
$104.5B
P/E
33.9x
↑EV/EBITDA
44.0x
↑ROE
26.6%
↑Gross Margin
32.0%
↓Debt/Equity
0.23
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+13.6%
FCF CAGR
+415.2%
FCF margin
16.7%
FCF / Net income
1.30x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.19B · net income $2.21B · FCF $2.87B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.19B | $17.19B | $15.67B | $13.25B | $11.73B |
| Net Income | $2.21B | $2.21B | $1.14B | $-532.0M | $-430.0M |
| EBITDA | $2.36B | $2.36B | $1.50B | $-309.0M | $-158.0M |
| EPS | 10.51 | 10.51 | 5.50 | -2.73 | -2.93 |
| Gross Margin | 32.0% | 32.0% | 30.1% | 25.6% | 25.0% |
| Operating Margin | 12.8% | 12.8% | 8.7% | -3.4% | -5.6% |
| Net Margin | 12.9% | 12.9% | 7.3% | -4.0% | -3.7% |
| Balance Sheet | |||||
| Debt/Equity | 0.23 | 0.23 | 0.38 | 0.67 | 0.70 |
| Current Ratio | 2.06 | 2.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $2.87B | $2.87B | $2.28B | $674.0M | $21.0M |
| Returns | |||||
| ROE | 26.6% | 26.6% | 20.6% | -21.1% | -17.9% |
| Valuation | |||||
| P/E | 33.92 | 33.92 | 84.85 | — | — |
| EV/EBITDA | 43.98 | 43.98 | 62.68 | — | — |
| P/B | 12.84 | 12.84 | 17.48 | 14.94 | 6.81 |
| Growth & Yield | |||||
| Revenue Growth | 9.7% | 9.7% | 18.3% | 13.0% | — |
| EPS Growth | 91.1% | 91.1% | 301.5% | 6.8% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
62.5%
EPS terminal req.
$45.08
Spread vs growth
28.6%
5Y implied EPS CAGR
39.0%
EPS terminal req.
$54.55
Spread vs growth
52.1%
10Y implied EPS CAGR
23.7%
EPS terminal req.
$87.85
Spread vs growth
67.4%
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
-23.6%
Start / end P/E
120.9x → 48.3x
EPS bridge
5.50 → 10.51
Residual
-54.7%
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.