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
-409.6%
-SEK 1.28
vs SEK 0.41 price
Levered DCF
-SEK 3.80
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-12.72
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.96×-195.4×-148.13×-390.57×-126.17×-143.76×-201.47×-218.4×
P/B0.81×198.49×260.83×379.37×85.51×110.07×341.18×175×
P/S6.51×2,588.84×2,096.39×2,591.47×2,992.04×7,727.52×15,858×27,413.88×
EV / EBITDA-0.93×-259.61×-195.16×-554.68×-177.29×-194.38×-267.79×-263.92×
Gross margin-229.1%-538.7%-472.7%138.3%278.4%80.2%13.9%458.2%
Operating margin-677.5%-1295.1%-1336.1%-591.2%-2098.0%-4711.2%-6881.9%-12275.9%
Net margin-676.7%-1323.1%-1416.0%-633.8%-2269.1%-5400.5%-7921.4%-12525.0%
Current ratio1.98×0.74×0.52×1.2×1.99×2×0.34×3.25×
Debt / equity0.02×0.11×0.34×0.31×0.3×0.43×0.58×0.41×
Interest coverage-74.1×-46.3×-16.73×-27.38×-24.53×-13.67×-13.24×-49.27×
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-84.4%-101.4%-176.2%-92.8%-64.9%-76.9%-170.4%-80.0%
Return on invested capital-82.4%-88.8%-109.1%-60.7%-43.5%-45.0%-92.6%-55.4%
Return on assets-69.9%-75.7%-75.4%-54.1%-40.2%-43.6%-57.9%-46.6%
Free cash flow yield-85.1%-0.4%-0.6%-0.3%-0.6%-0.7%-0.7%-0.4%
Earnings yield-104.0%-0.5%-0.7%-0.2%-0.8%-0.7%-0.5%-0.5%
Enterprise valueSEK 23.1MSEK 6.7BSEK 6.5BSEK 16.5BSEK 5.3BSEK 5.7BSEK 7.6BSEK 6.3B
Net debt / EBITDA0.31×-0.09×-0.07×0.02×0.52×0.14×-0.22×0.49×
Cash conversion cycle (days)55588647261679-10,836-4,4095,857