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
-84.3%
€0.03
vs €0.20 price
Levered DCF
-€1.03
After debt service
Piotroski score
—
Altman Z-score
—
Rating
—
Ratios by fiscal year

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

MetricFY2023FY2022FY2021FY2020FY2019
P/E-5.73×-3×-59.78×140×2,450×
P/B11.4×2.73×6.65×30.83×633.62×
P/S2.01×1.31×5.91×6.19×15.27×
EV / EBITDA-10×-2.98×-249.28×75.67×492.54×
Gross margin-21.0%-16.5%-1.5%8.5%3.8%
Operating margin-39.9%-53.8%-11.9%7.7%2.3%
Net margin-33.7%-42.6%-9.9%4.4%0.6%
Current ratio1.12×1.5×2.37×1.37×0.93×
Debt / equity2.02×0.86×0.11×0.05×0.38×
Interest coverage-23.86×-72.86×-30.03×114.5×14×
Dividend yield0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2023FY2022FY2021FY2020FY2019
Return on equity-190.6%-88.8%-11.1%21.9%24.1%
Return on invested capital-48.4%-44.4%-9.4%15.6%17.0%
Return on assets-27.0%-28.9%-7.5%6.6%1.7%
Free cash flow yield-16.0%-37.7%-6.8%2.7%0.0%
Earnings yield-16.7%-32.5%-1.7%0.7%0.0%
Enterprise value€9.9M€5.6M€24.7M€17.3M€18.2M
Net debt / EBITDA-1.28×0.22×28.09×-4.57×-4.08×
Cash conversion cycle (days)-20-10-5-10-5