Communication Services / Telecom ServicesNYSE
$24.55
-0.28 (-1.14%)
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 23% · confianza 25%
FCF escenarios
weak_data · normalized FCF $19.4B · quality 65.0/100
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
34/100
D
Piotroski
5/9
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
$170.6B
P/E
8.0x
↓EV/EBITDA
5.7x
↓ROE
19.9%
↑Gross Margin
59.6%
↑Debt/Equity
1.40
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2007–2025 · 18 años de histórico normalizado
Revenue CAGR
+0.3%
FCF CAGR
—
FCF margin
15.5%
FCF / Net income
0.89x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $125.65B · net income $21.95B · FCF $19.44B
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 | 2009 | 2008 | 2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||||
| Revenue | $125.65B | $125.65B | $122.34B | $122.43B | $120.74B | $134.04B | $143.05B | $181.19B | $170.76B | $160.55B | $163.79B | $146.80B | $132.45B | $128.75B | $127.43B | $126.72B | $124.28B | $122.51B | $123.44B | $118.93B |
| Net Income | $21.95B | $21.95B | $10.95B | $14.40B | $-8.52B | $20.08B | $-5.18B | $13.90B | $19.37B | $29.45B | $12.98B | $13.35B | $6.44B | $18.42B | $7.26B | $3.94B | $19.86B | $12.14B | $-2.63B | $11.95B |
| EBITDA | $54.70B | $54.70B | $44.04B | $45.33B | $21.04B | $43.75B | $30.89B | $56.17B | $54.53B | $44.36B | $49.39B | $46.80B | $30.48B | $49.15B | $31.14B | $27.59B | $38.95B | $40.52B | $17.98B | $41.98B |
| EPS | 3.04 | 3.04 | 1.49 | 1.97 | -1.13 | 2.73 | -0.75 | 1.43 | 2.15 | 3.60 | 1.59 | 1.79 | 0.94 | 2.58 | 0.94 | 0.50 | 2.53 | 1.55 | -0.33 | 1.47 |
| Gross Margin | 59.6% | 59.6% | 59.8% | 59.1% | 57.9% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | 19.9% | 19.9% | 19.7% | 20.1% | 19.0% | 19.3% | 5.9% | 15.4% | 15.3% | 12.4% | 14.4% | 16.9% | 9.2% | 23.9% | 10.2% | 7.3% | 15.7% | 17.1% | -1.4% | 17.2% |
| Net Margin | 17.5% | 17.5% | 8.9% | 11.8% | -7.1% | 15.0% | -3.6% | 7.7% | 11.3% | 18.3% | 7.9% | 9.1% | 4.9% | 14.3% | 5.7% | 3.1% | 16.0% | 9.9% | -2.1% | 10.0% |
| Balance Sheet | ||||||||||||||||||||
| Debt/Equity | 1.40 | 1.40 | 1.35 | 1.50 | 1.59 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Current Ratio | 0.92 | 0.92 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||||
| Free Cash Flow | $19.44B | $19.44B | $18.51B | $20.46B | $12.40B | — | — | — | — | $17.36B | $16.93B | $16.66B | $10.14B | $13.85B | $19.71B | $14.63B | — | — | — | — |
| Returns | ||||||||||||||||||||
| ROE | 19.9% | 19.9% | 10.5% | 13.9% | -8.7% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Valuation | ||||||||||||||||||||
| P/E | 7.98 | 7.98 | 15.21 | 8.87 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 5.69 | 5.69 | 6.83 | 6.07 | 14.22 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 1.58 | 1.58 | 1.56 | 1.23 | 1.52 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||||
| Revenue Growth | 2.7% | 2.7% | -0.1% | 1.4% | — | -6.3% | -21.1% | 6.1% | 6.4% | -2.0% | 11.6% | 10.8% | 2.9% | 1.0% | 0.6% | 2.0% | 1.4% | -0.8% | 3.8% | — |
| EPS Growth | 104.0% | 104.0% | -24.4% | 274.3% | — | 464.0% | -152.5% | -33.7% | -40.1% | 126.7% | -11.4% | 91.1% | -63.7% | 173.6% | 89.4% | -80.3% | 63.4% | 565.9% | -122.7% | — |
| Dividend Yield | 4.5% | 4.5% | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
-10.5%
EPS terminal req.
$2.18
Spread vs growth
114.5%
5Y implied EPS CAGR
-2.8%
EPS terminal req.
$2.64
Spread vs growth
106.8%
10Y implied EPS CAGR
3.4%
EPS terminal req.
$4.25
Spread vs growth
100.6%
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
-8.6%
Start / end P/E
18.7x → 8.0x
EPS bridge
1.49 → 3.04
Residual
-59.7%
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.