Communication Services / Internet Content & InformationNYSE
$13.70
-1.19 (-7.99%)
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 $84.8M · quality 62.3/100
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
45/100
C
Piotroski
8/9
balance/quality
Valuation
50/100
+0.0% upside
5Y CAGR
+0.0%
50/100
Data QA
20/100
SEC 0%
Sin guardar todavía.
Market Cap
$503M
P/E
11.0x
↓EV/EBITDA
3.3x
↓ROE
7.8%
↑Gross Margin
58.9%
↑Debt/Equity
0.50
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2010–2025 · 15 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
11.9%
FCF / Net income
2.58x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $989.9M · net income $45.5M · FCF $117.3M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||||||
| Revenue | $989.9M | $989.9M | $935.3M | $874.6M | $827.8M | $773.4M | $666.7M | $650.5M | $623.3M | $557.1M | $494.3M | — | — | — | — | — | — |
| Net Income | $45.5M | $45.5M | $35.9M | $110.3M | $76.1M | $91.9M | $71.8M | $20.1M | $54.7M | $16.7M | $32.6M | $19.6M | $22.1M | $26.5M | $42.6M | $13.4M | $9.1M |
| EBITDA | $183.1M | $183.1M | $160.7M | $204.1M | $160.8M | $156.9M | $126.6M | $70.1M | $78.1M | $61.8M | $65.7M | $55.9M | $47.0M | $47.2M | $24.5M | $24.4M | $20.7M |
| EPS | 1.25 | 1.25 | 1.01 | 3.04 | 2.08 | 2.46 | 1.97 | 0.57 | 1.54 | 0.47 | 0.91 | 0.54 | 0.61 | 0.77 | 1.79 | 0.64 | 0.44 |
| Gross Margin | 58.9% | 58.9% | 57.6% | 59.7% | 62.0% | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 7.6% | 7.6% | 7.3% | 7.8% | 13.6% | 14.0% | 12.8% | 3.1% | 5.2% | 4.7% | 9.3% | — | — | — | — | — | — |
| Net Margin | 4.6% | 4.6% | 3.8% | 12.6% | 9.2% | 11.9% | 10.8% | 3.1% | 8.8% | 3.0% | 6.6% | — | — | — | — | — | — |
| Balance Sheet | |||||||||||||||||
| Debt/Equity | 0.50 | 0.50 | 0.58 | 0.11 | 0.19 | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.51 | 0.51 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||||||
| Free Cash Flow | $117.3M | $117.3M | $-18.6M | $84.8M | $98.3M | $188.2M | $139.4M | $76.6M | $67.3M | $53.0M | $60.8M | $73.0M | — | — | — | — | — |
| Returns | |||||||||||||||||
| ROE | 7.8% | 7.8% | 6.9% | 20.9% | 17.0% | 19.6% | 17.0% | 6.1% | 19.1% | 5.3% | 11.4% | 6.8% | 8.8% | 14.5% | 55.4% | -23.1% | — |
| Valuation | |||||||||||||||||
| P/E | 10.96 | 10.96 | 31.16 | 15.46 | 26.83 | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 3.34 | 3.34 | 8.16 | 8.14 | 12.50 | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.86 | 0.86 | 2.16 | 3.23 | 4.56 | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||||||
| Revenue Growth | 5.8% | 5.8% | 6.9% | 5.6% | — | 16.0% | 2.5% | 4.4% | 11.9% | 12.7% | — | — | — | — | — | — | — |
| EPS Growth | 23.8% | 23.8% | -66.8% | 46.2% | — | 24.9% | 245.6% | -63.0% | 227.7% | -48.4% | 68.5% | -11.5% | -20.8% | -57.0% | 179.7% | 45.5% | — |
| Dividend Yield | 9.7% | 9.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-0.9%
EPS terminal req.
$1.22
Spread vs growth
24.7%
5Y implied EPS CAGR
3.3%
EPS terminal req.
$1.47
Spread vs growth
20.5%
10Y implied EPS CAGR
6.6%
EPS terminal req.
$2.37
Spread vs growth
17.2%
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
-16.1%
Start / end P/E
18.3x → 11.0x
EPS bridge
1.01 → 1.25
Residual
-9.5%
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.