Communication Services / EntertainmentStockholm
$3.48
+0.06 (+1.82%)
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 34% · confianza 16%
FCF escenarios
weak_data · normalized FCF $-2.3B · quality 45.7/100
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
31/100
D
Piotroski
1/9
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
$15.8B
P/E
N/A
•EV/EBITDA
N/A
•ROE
-55.3%
↓Gross Margin
13.7%
↓Debt/Equity
2.95
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
+4.1%
FCF CAGR
—
FCF margin
-13.2%
FCF / Net income
1.85x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $17.68B · net income $-1.27B · FCF $-2.34B
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $17.68B | $17.68B | $18.49B | $18.57B | $15.69B |
| Net Income | $-1.27B | $-1.27B | $106.0M | $-9.75B | $323.0M |
| EBITDA | $-352.0M | $-352.0M | $804.0M | $-9.90B | $730.0M |
| EPS | -0.28 | -0.28 | 0.03 | -124.61 | 4.13 |
| Gross Margin | 13.7% | 13.7% | 11.0% | 7.0% | 16.8% |
| Operating Margin | -0.2% | -0.2% | -1.6% | -7.1% | -3.0% |
| Net Margin | -7.2% | -7.2% | 0.6% | -52.5% | 2.1% |
| Balance Sheet | |||||
| Debt/Equity | 2.95 | 2.95 | 0.66 | -7.02 | 0.50 |
| Current Ratio | 1.24 | 1.24 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-2.34B | $-2.34B | $-2.04B | $-3.51B | $-3.19B |
| Returns | |||||
| ROE | -55.3% | -55.3% | 2.9% | 894.2% | 3.6% |
| Valuation | |||||
| P/E | — | — | 46.00 | — | 51.57 |
| EV/EBITDA | — | — | 8.79 | — | 25.07 |
| P/B | 6.92 | 6.92 | 1.54 | — | 1.87 |
| Growth & Yield | |||||
| Revenue Growth | -4.4% | -4.4% | -0.4% | 18.3% | — |
| EPS Growth | -1033.3% | -1033.3% | 100.0% | -3117.2% | — |
Revenue, Net Income & Free Cash Flow ($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
+173.2%
Start / end P/E
n/dx → n/dx
EPS bridge
0.03 → -0.28
Residual
+173.2%
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.