Real Estate / Real Estate ServicesBSE
$131.90
-8.00 (-5.72%)
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 1.0/100
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
16/100
F
Piotroski
2/9
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
$2.4B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-16.1%
↓Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
-20.5%
FCF CAGR
—
FCF margin
298.9%
FCF / Net income
-1.14x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $34.5M · net income $-90.3M · FCF $103.0M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $34.5M | $34.5M | $66.5M | $61.0M | $68.7M |
| Net Income | $-90.3M | $-90.3M | $3.4M | $6.3M | $1.2M |
| EBITDA | $-40.5M | $-40.5M | $12.0M | $20.8M | $15.0M |
| EPS | — | — | 0.19 | 0.35 | 0.07 |
| Gross Margin | — | — | — | — | 100.0% |
| Operating Margin | -614.1% | -614.1% | 3.9% | -28.4% | 14.9% |
| Net Margin | -261.9% | -261.9% | 5.1% | 10.3% | 1.8% |
| Balance Sheet | |||||
| Debt/Equity | — | — | — | 0.00 | 0.00 |
| Current Ratio | 15.20 | 15.20 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $103.0M | $103.0M | $25.1M | $-1.4M | $-2.0M |
| Returns | |||||
| ROE | -16.1% | -16.1% | 0.5% | 1.0% | 0.2% |
| Valuation | |||||
| P/E | — | — | 718.42 | 292.86 | 733.57 |
| EV/EBITDA | — | — | 199.17 | 85.04 | 57.36 |
| P/B | 4.25 | 4.25 | 3.76 | 2.84 | 1.43 |
| Growth & Yield | |||||
| Revenue Growth | -48.2% | -48.2% | 9.1% | -11.2% | — |
| EPS Growth | — | — | -45.7% | 400.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-19.5%
Start / end P/E
n/dx → n/dx
EPS bridge
0.19 → n/d
Residual
-19.5%
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.