Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-400.0%
-€4.57
vs €1.52 price
Levered DCF
-€4.29
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
2.27
Grey zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-23.69×-9.15×-10.75×-11.48×-10.63×-11.8×3.75×-1.44×
P/B31.58×5.4×4.78×6.72×5.7×3.36×1.04×2.37×
P/S33.12×8.72×8.16×9.17×90.12×0×0×52.34×
EV / EBITDA-23.64×-7.58×-8.2×-12×-7.8×-5.5×-0.12×-0.5×
Gross margin9.3%18.3%13.3%12.1%38.4%0.0%0.0%100.0%
Operating margin-154.0%-121.1%-73.5%-78.2%-881.8%0.0%0.0%-4052.9%
Net margin-136.6%-95.7%-75.8%-80.1%-862.5%0.0%0.0%-3623.6%
Current ratio1.06×1.58×1.75×1.49×1.93×2.79×2.92×1.5×
Debt / equity0.89×0.42×0.43×0.56×0.46×0×0.18×1.43×
Interest coverage-31.28×-91.34×-179.58×-17.12×-48×-37.74×-7.21×-47.65×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-130.3%-59.3%-44.4%-58.7%-54.5%-28.5%27.7%-164.3%
Return on invested capital-65.5%-41.0%-17.7%-23.2%-36.9%-40.2%-31.1%-73.3%
Return on assets-43.1%-32.7%-23.7%-26.6%-26.7%-18.3%18.0%-48.0%
Free cash flow yield-2.4%-9.0%-10.1%-7.3%-11.3%-3.4%-56.9%-66.1%
Earnings yield-4.1%-11.0%-9.3%-8.7%-9.6%-8.5%26.6%-69.2%
Enterprise value€134.9M€40M€37.1M€48.1M€57.9M€13.1M-€206.1K€3.2M
Net debt / EBITDA-0.05×0.03×0.16×0.01×0.4×3.83×-4.09×0.95×
Cash conversion cycle (days)174286-45-1,370-10,827-6,3720