Real Estate / Real Estate ServicesIstanbul
$1440.00
+55.00 (+3.97%)
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
21/100
D
Piotroski
3/9
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
$57.8B
P/E
128.3x
↑EV/EBITDA
82.6x
↑ROE
20.8%
↑Gross Margin
N/A
•Debt/Equity
N/A
•TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
—
FCF CAGR
—
FCF margin
—
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue — · net income $509.6M · FCF $-96.8M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | — | — | — | — | $103.2M |
| Net Income | $509.6M | $509.6M | $-315.0M | $-603.0M | $-29.3M |
| EBITDA | $816.2M | $816.2M | $-314.9M | $-1.08B | $35.0M |
| EPS | 10.88 | 10.88 | -6.72 | -13.00 | -1.00 |
| Gross Margin | — | — | — | — | 80.1% |
| Operating Margin | — | — | — | — | 73.2% |
| Net Margin | — | — | — | — | -28.4% |
| Balance Sheet | |||||
| Current Ratio | 25.31 | 25.31 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-96.8M | $-96.8M | $-39.0M | $-458.9M | $-90.3M |
| Returns | |||||
| ROE | 20.8% | 20.8% | -16.2% | -35.0% | -1.2% |
| Valuation | |||||
| P/E | 128.34 | 128.34 | — | — | — |
| EV/EBITDA | 82.65 | 82.65 | — | — | 97.71 |
| P/B | 27.52 | 27.52 | 14.24 | 2.37 | 1.44 |
| Growth & Yield | |||||
| EPS Growth | 261.8% | 261.8% | 48.3% | -1200.0% | — |
Revenue, Net Income & Free Cash Flow ($B)
Margins (%)
Returns (%)
Leverage & Liquidity
3Y implied EPS CAGR
127.3%
EPS terminal req.
$127.78
Spread vs growth
134.5%
5Y implied EPS CAGR
70.0%
EPS terminal req.
$154.61
Spread vs growth
191.7%
10Y implied EPS CAGR
36.8%
EPS terminal req.
$249.00
Spread vs growth
225.0%
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
+51.6%
Start / end P/E
n/dx → n/dx
EPS bridge
-6.72 → 10.88
Residual
+51.6%
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.