Real Estate / Real Estate ServicesBSE
$42.90
-0.04 (-0.09%)
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
28/100
D
Piotroski
4/9
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
$688M
P/E
39.0x
↑EV/EBITDA
20.9x
↑ROE
12.9%
↑Gross Margin
64.1%
↑Debt/Equity
2.68
↑TradingView lightweight chart
Absolute Values (Left Axis)
Ratios / Percentages (Right Axis)
Financial statement dashboard
2023–2026 · 3 años de histórico normalizado
Revenue CAGR
+471.3%
FCF CAGR
—
FCF margin
-2301.6%
FCF / Net income
-17.93x
Latest source
Provider fallback
Margin decomposition
Último año: revenue $13.8M · net income $17.7M · FCF $-317.6M
Gross margin
Operating margin
Net margin
FCF margin
| Metric | TTM | 2026 | 2025 | 2024 | 2023 |
|---|---|---|---|---|---|
| Income Statement | |||||
| Revenue | $13.8M | $13.8M | $2.7M | $27.5M | $74000.00 |
| Net Income | $17.7M | $17.7M | $-44.6M | $7.6M | $-8.0M |
| EBITDA | $50.5M | $50.5M | $-19.1M | $4.2M | $-7.6M |
| EPS | — | — | -2.78 | 1.14 | -1.18 |
| Gross Margin | 64.1% | 64.1% | 30.8% | 45.2% | 282.4% |
| Operating Margin | -113.0% | -113.0% | -893.4% | 3.2% | -15573.0% |
| Net Margin | 128.3% | 128.3% | -1630.3% | 27.8% | -10752.7% |
| Balance Sheet | |||||
| Debt/Equity | 2.68 | 2.68 | 0.97 | 0.33 | 0.33 |
| Current Ratio | 1.68 | 1.68 | — | — | — |
| Cash Flow | |||||
| Free Cash Flow | $-317.6M | $-317.6M | $-116.4M | $-14.0M | $63.0M |
| Returns | |||||
| ROE | 12.9% | 12.9% | -41.5% | 5.5% | -6.0% |
| Valuation | |||||
| P/E | 39.00 | 39.00 | — | 21.25 | — |
| EV/EBITDA | 20.89 | 20.89 | — | 49.58 | — |
| P/B | 5.01 | 5.01 | 2.25 | 1.16 | 2.61 |
| Growth & Yield | |||||
| Revenue Growth | 404.2% | 404.2% | -90.0% | 37054.1% | — |
| EPS Growth | — | — | -343.9% | 196.6% | — |
Revenue, Net Income & Free Cash Flow ($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
+10.3%
Start / end P/E
n/dx → n/dx
EPS bridge
-2.78 → n/d
Residual
+10.3%
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.