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
-3387.8%
-€160.77
vs €4.89 price
Levered DCF
-€133.61
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.02
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-20.3×-7.47×-8.11×-31.45×170.77×-35.93×-35.93×
P/B9.18×5.92×4.5×3.49×29.81×36.11×18.16×
P/S1.22×1.95×2.56×3.5×2.86×2.86×3.88×
EV / EBITDA25.84×-20.18×-11.73×-242.26×30.4×24.17×57.14×
Gross margin23.7%14.5%9.5%20.9%27.2%21.3%51.7%
Operating margin-2.4%-21.6%-32.1%-9.6%2.2%11.8%-9.6%
Net margin-6.1%-25.9%-31.7%-11.3%1.7%-7.8%-10.7%
Current ratio0.95×1.19×1.32×1.69×1.23×1.64×1.38×
Debt / equity5.33×2.7×0.95×0.26×4.32×6.24×2.72×
Interest coverage-0.55×-6.09×-29.83×-3.59×1.55×8.15×-4.31×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-45.6%-79.0%-55.7%-11.3%17.4%-98.8%-49.9%
Return on invested capital-2.6%-16.4%-30.9%-6.8%3.3%16.6%-9.3%
Return on assets-3.3%-10.7%-13.2%-4.9%1.2%-6.7%-7.0%
Free cash flow yield-21.3%-41.1%-11.1%-6.7%1.5%-1.2%-0.0%
Earnings yield-5.0%-13.3%-12.4%-3.2%0.6%-2.7%-2.7%
Enterprise value€30.4M€24.4M€20.8M€22.9M€22M€22.3M€22.1M
Net debt / EBITDA8.85×-4.49×0.22×29.35×3.6×3.18×6.88×
Cash conversion cycle (days)53113262215-4017930