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
-296.4%
-€1.06
vs €0.54 price
Levered DCF
-€1.30
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-0.45
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-4.75×12.73×-26.36×116.93×50.12×12.88×142.65×-4.64×
P/B3.54×-82.99×-18.67×-174.31×-131.86×-6.33×-5.68×-3.66×
P/S9.72×2.74×3.81×10.13×15.63×5.39×7.23×6×
EV / EBITDA86.32×11×-29.93×83.18×46.65×12.11×122.63×-4.44×
Gross margin100.0%67.6%73.1%16.0%26.8%11.8%-31.0%-4.3%
Operating margin-160.4%23.8%21.8%17.3%28.5%43.1%-6.3%-69.7%
Net margin-207.3%21.4%-14.5%8.7%31.4%41.8%5.1%-133.7%
Current ratio4.47×2.03×1.3×1.07×1.1×0.59×0.54×0.59×
Debt / equity3.43×-6.27×-0.59×-7.76×-5.9×-0.24×-0×-0×
Interest coverage-1.18×0×0×0×456.81×0×-558.15×-3,262.2×
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-75.6%-649.9%70.8%-148.8%-264.6%-49.1%-4.0%81.6%
Return on invested capital-11.4%32.6%90.7%31.9%42.4%-119.4%12.0%115.4%
Return on assets-11.5%21.2%-15.4%10.3%38.5%42.6%7.5%-139.1%
Free cash flow yield-23.7%9.5%2.7%-0.7%2.0%-0.3%-3.4%-20.3%
Earnings yield-21.3%7.8%-3.8%0.9%2.0%7.8%0.7%-22.3%
Enterprise value€9.9M€1.6M€2.4M€7.7M€15.1M€2.6M€3.3M€2.2M
Net debt / EBITDA41.8×-0.73×5.35×-1.27×1.07×-0.02×-6.91×0.14×
Cash conversion cycle (days)439-117-9313-4-15-34-81