Real Estate / REIT - OfficeParis
$3.84
+0.14 (+3.76%)
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 100% · confianza 20%
FCF escenarios
weak_data · normalized FCF 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
7/100
F
Piotroski
6/9
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
$65M
P/E
N/A
•EV/EBITDA
31.4x
↑ROE
-8.4%
↓Gross Margin
62.6%
↑Debt/Equity
2.57
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2022–2025 · 3 años de histórico normalizado
Revenue CAGR
-8.2%
FCF CAGR
—
FCF margin
6.4%
FCF / Net income
-0.19x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $60.3M · net income $-20.8M · FCF $3.9M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $60.3M | $60.3M | $57.9M | $76.6M | $78.0M |
| Net Income | $-20.8M | $-20.8M | $-243.0M | $-239.9M | $-4.2M |
| EBITDA | $21.9M | $21.9M | $-52.0M | $-167.2M | $23.2M |
| EPS | -1.22 | -1.22 | -14.25 | -14.07 | -0.25 |
| Gross Margin | 62.6% | 62.6% | 56.9% | 65.8% | 63.3% |
| Operating Margin | 54.5% | 54.5% | 46.4% | 54.0% | 52.6% |
| Net Margin | -34.4% | -34.4% | -419.9% | -313.1% | -5.4% |
| Balance Sheet | |||||
| Debt/Equity | 2.57 | 2.57 | 2.37 | 1.65 | 1.09 |
| Current Ratio | 0.06 | 0.06 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $3.9M | $3.9M | $3.8M | $-17.5M | $-28.8M |
| Returns | |||||
| ROE | -8.4% | -8.4% | -90.4% | -46.9% | -0.6% |
| Valuation | |||||
| EV/EBITDA | 31.39 | 31.39 | — | — | 53.76 |
| P/B | 0.26 | 0.26 | 0.25 | 0.45 | 0.58 |
| Growth & Yield | |||||
| Revenue Growth | 4.2% | 4.2% | -24.5% | -1.8% | — |
| EPS Growth | 91.4% | 91.4% | -1.3% | -5528.0% | — |
Revenue, Net Income & Free Cash Flow ($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
-36.2%
Start / end P/E
n/dx → n/dx
EPS bridge
-14.25 → -1.22
Residual
-36.2%
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.