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
-83.2%
€0.10
vs €0.61 price
Levered DCF
-€0.03
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
0.29
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.6×-1.75×-1.93×-5.14×-72.27×-89.44×-206.37×0×
P/B0.47×1.52×0.72×2.29×6.55×-1,395.47×86.9×0×
P/S5.42×47.43×-218.96×256.79×254.34×60.99×38.59×0×
EV / EBITDA-0.86×-2.54×-1.79×-3.41×-66.88×-99×-254.52×0×
Gross margin-435.0%-204.8%2430.7%-962.6%-21.3%0.9%10.0%0.0%
Operating margin-851.6%-2686.0%11662.5%-5010.3%-338.4%-67.0%-18.2%0.0%
Net margin-947.6%-2693.9%11289.8%-5003.3%-344.1%-68.2%-18.7%0.0%
Current ratio1.86×1.65×2.71×3.03×11.42×2.05×1.69×0.91×
Debt / equity0.15×0.38×0.18×0.14×0.11×-32.28×1.19×-2.18×
Interest coverage-15.38×-142.73×-122.18×-228.94×-60.6×-53.09×-68.41×0×
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-81.4%-86.1%-37.1%-44.6%-8.9%1560.3%-42.1%0.0%
Return on invested capital-53.9%-57.4%-29.2%-38.5%-7.5%-41.6%-18.6%0.0%
Return on assets-40.3%-36.5%-21.7%-28.9%-7.1%-34.3%-11.1%0.0%
Free cash flow yield-112.8%-41.4%-123.5%-27.0%-0.3%-0.6%-1.6%0.0%
Earnings yield-174.9%-56.8%-51.6%-19.5%-1.4%-1.1%-0.5%0.0%
Enterprise value€8.9M€26.5M€13M€54.2M€300M€273.6M€247.7M€2.7M
Net debt / EBITDA-0.16×-0.46×0.86×1.91×12.32×-1.06×-1.5×0×
Cash conversion cycle (days)1,7704,368-7,034260-17856-110