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
-1526.6%
-€2.01
vs €0.14 price
Levered DCF
-€1.36
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.29
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-6.51×-3.05×-0.38×-0.98×-0.57×-0.88×-0.9×-0.76×
P/B70.59×18.3×-14.31×0.97×0.93×3.44×2.27×1.75×
P/S2.29×1.41×0.33×0.43×0.43×0.9×0.44×0.63×
EV / EBITDA-10.8×-4.77×-1.65×-5.26×-3.84×-4.9×-3.25×-1.57×
Gross margin47.6%43.6%42.1%48.7%44.7%41.0%46.7%43.8%
Operating margin-31.5%-52.0%-82.7%-49.4%-72.0%-88.0%-48.7%-76.7%
Net margin-35.1%-46.4%-89.6%-44.1%-75.1%-102.2%-49.2%-82.6%
Current ratio0.8×0.85×0.71×1.03×1.09×1.5×1.12×1.28×
Debt / equity14.66×8.94×-35.35×1.92×3.43×4.56×2.87×1.1×
Interest coverage-28.26×-14.29×-16.47×-7.09×-5.7×-2.47×-4.1×-7.4×
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-1084.7%-600.6%3836.8%-100.0%-164.4%-389.0%-253.8%-231.0%
Return on invested capital-60.0%-64.9%-99.0%-36.5%-34.6%-57.0%-84.2%-121.4%
Return on assets-23.8%-29.3%-62.8%-24.5%-27.6%-45.7%-37.8%-62.7%
Free cash flow yield-7.5%-21.1%-87.0%-88.6%-149.4%-93.7%-90.8%-113.1%
Earnings yield-15.4%-32.8%-268.2%-103.2%-176.2%-113.2%-111.7%-131.8%
Enterprise value€31.4M€18.2M€8.4M€9.7M€10.4M€7.2M€7M€6.8M
Net debt / EBITDA-1×-1.28×-1.16×-3.4×-2.87×-2.5×-1.74×-0.59×
Cash conversion cycle (days)-11770164230268496182227