Chiron Real Estate Inc.
$26.79
+0.21 (+0.79%) · delayed · Nov 13, 2026
Five-year price
52w $26.01 to $38.65
- Market cap
- $358M
- Enterprise value
- $350M
- P/E
- —
- 287.0× on 3y avg EPS
- EV / EBIT
- —
- FCF yield
- 20.5%
- ROIC
- —
- Debt / equity
- 0.00
- Piotroski F
- 4/9
Value scorecard · FY2025
Does it pass the value tests?
Quality
75
- –ROIC > 12% (5y avg)5y avg ROIC n/a
- ○ROE > 15% (5y avg)5y avg ROE 1.9%
- –Stable operating marginsMargin volatility n/a (σ, 5y)
- ●Earnings convert to cashFCF / net income 530% (5y avg)
- ●Growing revenueRevenue CAGR 5y 9.6%
- ●Shrinking share countDiluted shares -71.1% over 5y
Value
n/a
- –P/E below 15P/E n/a
- –EV/EBIT below 12EV/EBIT n/a
- ●FCF yield above 6%FCF yield 20.5%
- –Price below Graham NumberGraham Number n/a
- ●P/B below 3P/B 0.7
Safety
33
- ●Debt / equity below 0.5D/E 0.00
- ○Debt payable in < 4 yrs of earningsNet debt $-0.0B
- –Interest coverage > 8xCoverage n/ax
- –Current ratio > 1.5Current ratio n/a
- ○Piotroski F-score ≥ 6F-score 4/9
Graham Defensive
0
- ○Adequate size (revenue > $2B)Revenue $0.1B
- –Strong condition (current ratio ≥ 2)Current ratio n/a
- ○Earnings stability (no loss, 10y)10 years of data
- ○Uninterrupted dividendsDividends paid every year on record
- –Earnings growth ≥ 33% (10y, 3y avgs)n/a
- ○Moderate P/E (≤ 15 on 3y avg EPS)P/E (3y avg) 287.0
- ○P/E × P/B ≤ 22.5Product 201.8
Valuation lab
What do you have to believe?
At $26.79, the market is pricing in about −14.3% annual free-cash-flow growth for the next decade (9% discount rate, 2.5% terminal growth).
Starting cash flow
Net debt −$8M · 13M shares · 5y revenue CAGR 9.6%
Intrinsic value
$153.52
Price
$26.79
Margin of safety
83%
What the price implies
The market is paying for −14.3% annual cash-flow growth for 10 years at a 9.0% discount rate.
Terminal value share
62% of the value sits beyond year 10.
Financial statements
A decade of the record.
USD millions · fiscal years · source: SEC 10-K XBRL
| Line item | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 8 | 30 | 53 | 71 | 94 | 116 | 137 | 141 | 139 | 148 |
| Gross profit | — | — | — | — | — | — | — | — | — | — |
| Operating income | — | — | — | — | — | — | — | — | — | — |
| Operating margin | — | — | — | — | — | — | — | — | — | — |
| Pre-tax income | — | — | — | — | — | — | — | — | — | — |
| Income tax | — | — | — | — | — | — | — | — | — | — |
| Net income | (6) | (0) | 15 | 10 | (2) | 18 | 20 | 22 | 7 | (7) |
| EPS (diluted) | -0.68 | -0.09 | 0.35 | 0.10 | -0.17 | 0.19 | 0.20 | 1.13 | 0.06 | -0.91 |
| Diluted shares | — | — | — | 34 | 46 | 61 | 65 | 13 | 13 | 13 |
Who owns it