Real Estate / Real Estate ServicesBSE
$1431.00
+55.00 (+4.17%)
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 0.0/100
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
37/100
D
Piotroski
5/9
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
$1.3B
P/E
267.0x
↑EV/EBITDA
120.1x
↑ROE
3.2%
↓Gross Margin
N/A
•Debt/Equity
0.12
↓TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+38.1%
FCF CAGR
—
FCF margin
-14.5%
FCF / Net income
-1.51x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $50.6M · net income $4.9M · FCF $-7.4M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $50.6M | $50.6M | $28.3M | $13.9M | $19.2M |
| Net Income | $4.9M | $4.9M | $-22.4M | $-10.4M | $-6.6M |
| EBITDA | $10.8M | $10.8M | $-18.5M | $-7.6M | $-3.9M |
| EPS | — | — | -24.98 | -11.58 | -7.40 |
| Operating Margin | 10.9% | 10.9% | -78.2% | -79.3% | -46.7% |
| Net Margin | 9.6% | 9.6% | -79.2% | -74.6% | -34.5% |
| Balance Sheet | |||||
| Debt/Equity | 0.12 | 0.12 | 0.16 | 0.06 | 0.06 |
| Current Ratio | 0.89 | 0.89 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-7.4M | $-7.4M | $-42.5M | $-30.0M | $-15.0M |
| Returns | |||||
| ROE | 3.2% | 3.2% | -17.2% | -8.3% | -6.1% |
| Valuation | |||||
| P/E | 266.98 | 266.98 | — | — | — |
| EV/EBITDA | 120.06 | 120.06 | — | — | — |
| P/B | 8.36 | 8.36 | 8.49 | 9.72 | 9.32 |
| Growth & Yield | |||||
| Revenue Growth | 78.8% | 78.8% | 103.3% | -27.5% | — |
| EPS Growth | — | — | -115.7% | -56.5% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.9%
Start / end P/E
n/dx → n/dx
EPS bridge
-24.98 → n/d
Residual
+10.9%
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.