Real Estate / Real Estate ServicesNYSE
$38.01
-0.75 (-1.93%)
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 7.0/100
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
52/100
C
Piotroski
4/9
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
$328M
P/E
34.9x
↑EV/EBITDA
12.9x
↓ROE
1.6%
↓Gross Margin
39.9%
↓Debt/Equity
0.25
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2009–2025 · 16 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
-6.2%
FCF / Net income
-0.21x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $46.4M · net income $13.8M · FCF $-2.9M
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | ||||||||||||||||||
| Revenue | $46.4M | $46.4M | $44.8M | $47.0M | $34.1M | $40.8M | $57.0M | $48.1M | $149.1M | $125.2M | $118.5M | — | — | — | — | — | — | — |
| Net Income | $13.8M | $13.8M | $5.9M | $5.9M | $468.3M | $9.4M | $6.7M | $-26.9M | $181.4M | $-15.8M | $37000.00 | $-7.6M | $41.6M | $58.5M | $-8.1M | $-46603.00 | $-67196.00 | $-79.7M |
| EBITDA | $40.8M | $40.8M | $28.8M | $33.1M | $602.6M | $-1.1M | $18.6M | $7.9M | $75.0M | $45.7M | $41.3M | $30.6M | $18.9M | $16.0M | $9.2M | $-9004.00 | $11965.00 | $-19.9M |
| EPS | 1.60 | 1.60 | 0.68 | 0.69 | 54.20 | 1.09 | 0.77 | -3.09 | 20.71 | -1.92 | -0.10 | -0.98 | 4.74 | 6.83 | -1.12 | -5.67 | -8.41 | -9.95 |
| Gross Margin | 39.9% | 39.9% | 39.5% | 40.7% | 46.2% | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Operating Margin | -13.7% | -13.7% | -12.9% | -21.2% | -27.2% | -39.6% | -0.0% | -15.9% | 29.7% | 16.1% | 14.9% | — | — | — | — | — | — | — |
| Net Margin | 29.8% | 29.8% | 13.1% | 12.6% | 1374.0% | 23.0% | 11.7% | -56.0% | 121.7% | -12.6% | 0.0% | — | — | — | — | — | — | — |
| Balance Sheet | ||||||||||||||||||
| Debt/Equity | 0.25 | 0.25 | 0.22 | 0.22 | 0.38 | 0.50 | 0.69 | 0.73 | 0.77 | 4.73 | 4.09 | 3.87 | — | — | — | — | — | — |
| Current Ratio | 3.94 | 3.94 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | ||||||||||||||||||
| Free Cash Flow | $-2.9M | $-2.9M | $1.3M | $-31.1M | $-45.4M | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Returns | ||||||||||||||||||
| ROE | 1.6% | 1.6% | 0.7% | 0.7% | 57.1% | 2.7% | 2.0% | -8.1% | 50.4% | -8.4% | 0.0% | -3.7% | 19.3% | 30.6% | -6968.3% | -37.1% | -0.0% | — |
| Valuation | ||||||||||||||||||
| P/E | 34.87 | 34.87 | 43.41 | 55.19 | 0.84 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 12.87 | 12.87 | 14.50 | 14.26 | 0.99 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| P/B | 0.39 | 0.39 | 0.31 | 0.40 | 0.48 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Growth & Yield | ||||||||||||||||||
| Revenue Growth | 3.6% | 3.6% | -4.8% | 38.0% | — | -28.5% | 18.7% | -67.8% | 19.1% | 5.7% | — | — | — | — | — | — | — | — |
| EPS Growth | 135.3% | 135.3% | -1.4% | -98.7% | — | 41.6% | 124.9% | -114.9% | 1178.6% | -1820.0% | 89.8% | -120.7% | -30.6% | 709.8% | 80.2% | 32.6% | 15.5% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
28.2%
EPS terminal req.
$3.37
Spread vs growth
107.1%
5Y implied EPS CAGR
20.6%
EPS terminal req.
$4.08
Spread vs growth
114.7%
10Y implied EPS CAGR
15.2%
EPS terminal req.
$6.57
Spread vs growth
120.1%
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
-3.4%
Start / end P/E
57.8x → 23.8x
EPS bridge
0.68 → 1.60
Residual
-79.7%
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.