Communication Services / PublishingNYSE
$8.16
+0.35 (+4.48%)
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 33% · confianza 21%
FCF escenarios
weak_data · normalized FCF $56.5M · quality 30.0/100
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
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
$1.2B
P/E
45.3x
↑EV/EBITDA
9.4x
↑ROE
1.1%
↓Gross Margin
38.7%
↓Debt/Equity
7.31
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2014–2025 · 11 años de histórico normalizado
Revenue CAGR
+12.1%
FCF CAGR
+5.1%
FCF margin
2.7%
FCF / Net income
35.97x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $2.30B · net income $1.7M · FCF $62.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income Statement | |||||||||||||
| Revenue | $2.30B | $2.30B | $2.51B | $2.66B | $2.95B | $3.21B | $3.41B | $1.87B | $1.53B | $1.34B | $1.26B | $1.20B | $652.3M |
| Net Income | $1.7M | $1.7M | $-26.4M | $-27.8M | $-78.0M | $-135.0M | $-670.5M | $-119.8M | $18.2M | $-915000.00 | $31.6M | $67.6M | $-3.2M |
| EBITDA | $261.7M | $261.7M | $183.3M | $268.2M | $213.5M | $313.0M | $-184.1M | $-35.1M | $142.9M | $108.2M | $128.4M | $171.2M | $67.8M |
| EPS | 0.01 | 0.01 | -0.18 | -0.20 | -0.57 | -1.00 | -5.09 | -1.77 | 0.31 | -0.02 | 0.70 | 1.53 | -0.10 |
| Gross Margin | 38.7% | 38.7% | 38.4% | 36.5% | 36.8% | — | — | — | — | — | — | — | — |
| Operating Margin | 4.9% | 4.9% | 3.4% | 3.2% | 1.6% | 3.4% | -13.2% | -7.9% | 3.8% | 2.5% | 4.8% | 8.6% | 4.0% |
| Net Margin | 0.1% | 0.1% | -1.1% | -1.0% | -2.6% | -4.2% | -19.7% | -6.4% | 1.2% | -0.1% | 2.5% | 5.7% | -0.5% |
| Balance Sheet | |||||||||||||
| Debt/Equity | 7.31 | 7.31 | 8.41 | 4.07 | 4.82 | 2.19 | 4.04 | 1.67 | 0.60 | 0.53 | 0.45 | 0.54 | — |
| Current Ratio | 0.79 | 0.79 | — | — | — | — | — | — | — | — | — | — | — |
| Cash Flow | |||||||||||||
| Free Cash Flow | $62.9M | $62.9M | $50.8M | $56.5M | $-4.6M | $87.9M | $20.8M | $11.6M | $97.9M | $99.4M | $84.2M | $105.2M | $36.4M |
| Returns | |||||||||||||
| ROE | 1.1% | 1.1% | -17.2% | -8.7% | -26.4% | -25.4% | -184.1% | -12.2% | 2.5% | -0.1% | 4.2% | 10.4% | -0.7% |
| Valuation | |||||||||||||
| P/E | 45.33 | 45.33 | — | — | — | — | — | — | — | — | — | — | — |
| EV/EBITDA | 9.44 | 9.44 | 10.72 | 5.66 | 7.70 | — | — | — | — | — | — | — | — |
| P/B | 9.20 | 9.20 | 5.12 | 1.02 | 1.06 | — | — | — | — | — | — | — | — |
| Growth & Yield | |||||||||||||
| Revenue Growth | -8.3% | -8.3% | -5.8% | -9.6% | — | -5.8% | 82.3% | 22.4% | 13.7% | 6.9% | 5.0% | 83.3% | — |
| EPS Growth | 105.6% | 105.6% | 10.0% | 64.9% | — | 80.4% | -187.6% | -671.0% | 1650.0% | -102.9% | -54.2% | 1630.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
316.8%
EPS terminal req.
$0.72
Spread vs growth
-211.2%
5Y implied EPS CAGR
144.6%
EPS terminal req.
$0.88
Spread vs growth
-39.1%
10Y implied EPS CAGR
64.0%
EPS terminal req.
$1.41
Spread vs growth
41.5%
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
+130.5%
Start / end P/E
n/dx → n/dx
EPS bridge
-0.18 → 0.01
Residual
+130.5%
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.