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
-3129.2%
-€5.37
vs €0.18 price
Levered DCF
-€5.91
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
0.9
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-2.82×-40.55×-258.55×-17.71×-2,211.54×-830.74×-217.33×-183,800×
P/B1.8×37.06×60.8×25.3×59.91×310.75×60.63×72,895.54×
P/S4.42×16.03×57.53×32.82×272.18×939.28×78.59×80,085.88×
EV / EBITDA-8.25×-66.49×-443.36×-22.88×-9,638.56×-855.54×-223.25×-241.54×
Gross margin1.9%-4.8%-3.8%-8.8%-5.5%-35.0%-3.3%30.7%
Operating margin-78.5%-20.6%-21.0%-38.9%-38.1%-76.5%-46.9%-42.2%
Net margin-158.2%-36.4%-22.2%-185.5%-12.5%-113.2%-36.2%-33.2%
Current ratio1.93×0.74×2.07×1.73×3.79×1.44×1.26×1.31×
Debt / equity0.14×0.34×0.18×0.27×0.09×0.27×0.65×399.12×
Interest coverage-21.43×-32.93×-28.85×-41.43×-20.39×-8.73×-21.09×-0.02×
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-64.4%-84.2%-23.5%-143.0%-2.8%-37.5%-27.9%-30.2%
Return on invested capital-27.6%-43.0%-20.8%-25.5%-3.9%-14.0%-16.4%-0.2%
Return on assets-48.1%-54.9%-19.1%-104.6%-2.5%-23.1%-14.4%-19.2%
Free cash flow yield-30.3%-0.6%-0.6%-1.7%-0.4%-0.0%-0.9%-0.0%
Earnings yield-35.8%-2.3%-0.4%-5.7%-0.0%-0.1%-0.5%-0.0%
Enterprise value€38.7M€528.3M€1.4B€454.4M€2.3B€5.5B€563.7M€597.6M
Net debt / EBITDA-0.02×-0.59×-1.19×-0.18×13.24×0.3×-2.01×-1.31×
Cash conversion cycle (days)218129011119911715742,700