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
-272.3%
-€3.41
vs €1.98 price
Levered DCF
-€5.17
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
4.54
Safe 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-3.13×-4.32×-2.33×-7.4×136×49.79×898.5×-51.96×
P/B3.43×2.02×2.46×1.49×4.52×61.28×-285.98×-146.6×
P/S0.29×0.34×0.3×0.4×1.56×1.76×2.75×2.47×
EV / EBITDA-4.06×-4.93×-3.05×-5.59×37.19×27.99×83.22×-265.29×
Gross margin39.8%38.7%27.6%28.1%3.6%25.2%19.2%26.6%
Operating margin-7.8%-7.7%-8.9%-6.5%2.5%1.3%-1.3%-8.2%
Net margin-9.1%-7.9%-12.8%-5.4%1.1%3.5%0.3%-4.8%
Current ratio2.1×2.61×1.81×2.69×5.06×0.95×0.88×1.07×
Debt / equity0.85×0.3×0.71×0.32×0.23×3.01×-16.66×-11.93×
Interest coverage-5.45×-3.62×-36.58×-42.62×4.1×4.45×-2.65×-13.7×
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-109.6%-46.6%-105.6%-20.1%3.3%121.5%-31.9%285.6%
Return on invested capital-44.1%-32.4%-43.8%-14.5%3.8%7.7%-8.4%-42.5%
Return on assets-33.2%-24.9%-39.8%-11.3%2.2%10.7%0.9%-12.4%
Free cash flow yield-26.3%-27.9%-28.1%-16.7%-3.8%-0.9%-2.6%-8.7%
Earnings yield-32.0%-23.1%-42.9%-13.5%0.7%2.0%0.1%-1.9%
Enterprise value€12M€11.8M€12.8M€11.8M€49M€41.7M€42.6M€29.3M
Net debt / EBITDA-0.29×0.8×-0.1×1.73×-5.65×0.84×4.2×-17.74×
Cash conversion cycle (days)212320263114-1-20