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
-4755.6%
-€391.07
vs €8.40 price
Levered DCF
-€190.72
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
2.24
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020
P/E163.92×-108.73×-23.8×-166.99×-338.07×-192.09×171.72×
P/B4.18×3.4×2.61×4.19×3.44×29.38×25.81×
P/S1.56×1.86×1.52×3.6×4.51×10.14×16.91×
EV / EBITDA22.91×52.21×-74.28×-238.16×104.83×-296.44×339.57×
Gross margin30.0%7.9%17.8%3.9%19.0%14.3%48.2%
Operating margin5.2%-1.3%-7.0%-3.3%-2.4%-17.6%-2.0%
Net margin3.1%-1.7%-6.4%-2.2%-1.3%-5.3%9.8%
Current ratio1.46×1.8×1.73×3.72×7.35×4.06×4.5×
Debt / equity1.42×0.57×0.64×0.22×0.38×3.11×1.07×
Interest coverage2.59×-0.39×-10.77×-11.34×-1.46×-13.78×-1.72×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.1%0.5%
Payout ratio0.0%0.0%0.0%0.0%0.0%-14.4%89.9%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020
Return on equity8.2%-3.1%-11.0%-2.5%-1.0%-15.3%15.0%
Return on invested capital5.2%-1.0%-6.2%-1.8%-1.2%-5.5%3.1%
Return on assets2.3%-1.5%-4.8%-1.6%-0.6%-2.9%5.5%
Free cash flow yield8.0%8.6%-16.5%-4.6%-8.5%-4.6%-3.0%
Earnings yield2.0%-0.9%-4.2%-0.6%-0.3%-0.5%0.6%
Enterprise value€125.3M€89.1M€76.3M€119M€86.5M€103.9M€99.2M
Net debt / EBITDA1.58×1.14×-6.84×9.22×-8.93×-23.77×12.31×
Cash conversion cycle (days)110221251273350408261