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
-1364.9%
-€9.79
vs €0.77 price
Levered DCF
-€13.58
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.62×-1.1×-0.92×-22×-12×-10.09×-30.81×-35.59×
P/B2.84×0.91×0.82×2.54×2.54×3.75×2.7×2.38×
P/S0.32×0.3×0.66×2.1×3.58×8.86×5.72×7.04×
EV / EBITDA-42.96×80.68×-8.5×74.98×-42×-23.49×174.45×-190.78×
Gross margin23.0%-6.1%-1.5%-4.3%-24.7%-72.8%-17.2%-2.0%
Operating margin-8.1%-8.3%-15.6%-8.7%-26.0%-79.1%-11.9%-20.1%
Net margin-20.0%-27.0%-71.6%-9.4%-29.9%-88.1%-18.7%-19.8%
Current ratio2.01×4.39×7.56×1.55×1.8×1.85×1.91×5.58×
Debt / equity11.82×4.71×2.5×1.86×1.65×1.95×0.71×0.35×
Interest coverage-0.65×-0.4×-1.22×-1.23×-1.88×-6.86×-1.8×-4.53×
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-177.6%-82.3%-89.3%-11.4%-21.2%-37.2%-8.8%-6.7%
Return on invested capital-4.7%-2.5%-3.4%-3.4%-6.3%-10.3%-3.1%-3.8%
Return on assets-10.8%-11.6%-21.6%-3.5%-7.0%-10.6%-4.1%-4.5%
Free cash flow yield0.0%0.0%-21.3%1.0%-18.5%-20.9%-17.3%-8.1%
Earnings yield-62.5%-90.7%-109.1%-4.5%-8.3%-9.9%-3.3%-2.8%
Enterprise value€17M€14.6M€24.3M€62.2M€67.2M€69.6M€57.7M€55.3M
Net debt / EBITDA-33.18×61.78×-6.14×26.94×-14.14×-6.28×21.87×-7.07×
Cash conversion cycle (days)1087959299088-6165