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
-411.3%
-€0.28
vs €0.09 price
Levered DCF
-€0.43
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
-17.74
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.1×-0.85×-0.94×-0.31×-4×-19.41×-19.41×0×
P/B-6.15×2.5×1.33×1.19×1.45×21.52×32.59×0×
P/S3.07×2.52×2.52×1.58×6.04×22.7×82.48×0×
EV / EBITDA-1.36×-0.71×-0.32×-0.26×-3.64×-30.39×-26.55×0×
Gross margin71.3%79.0%-22.8%114.4%122.3%87.2%147.2%0.0%
Operating margin-240.6%-271.7%-268.7%-288.8%-144.6%-113.7%-418.5%0.0%
Net margin-285.4%-295.0%-266.8%-499.2%-149.7%-117.4%-428.8%0.0%
Current ratio0.92×1.95×2.71×2.59×2.87×1.15×1.2×1.15×
Debt / equity-2.82×1.61×0.69×0.8×0.17×0.88×1.26×2.55×
Interest coverage-41.2×-48.31×-75.65×-142.2×-77.29×-45.44×-40.26×0×
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 equity572.0%-293.1%-140.8%-376.6%-36.0%-111.3%-169.4%0.0%
Return on invested capital-247.4%-101.1%-82.0%-118.5%-29.9%-58.5%-76.3%0.0%
Return on assets-127.9%-80.1%-63.0%-156.7%-25.7%-43.0%-64.6%0.0%
Free cash flow yield-79.6%-101.8%-76.2%-192.5%-25.9%-6.2%-4.7%0.0%
Earnings yield-93.1%-117.0%-105.7%-316.6%-24.8%-5.2%-5.2%0.0%
Enterprise value€6.8M€4.5M€2.2M€2.7M€23.8M€149.6M€149.3M€5.1M
Net debt / EBITDA-0.14×0.28×0.79×0.4×2.44×-0.73×-0.59×0×
Cash conversion cycle (days)-228-26551-13175570-890