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
-447.7%
-€11.30
vs €3.25 price
Levered DCF
-€20.23
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
1.68
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-3.37×-0.38×-14.72×-6.94×-12.24×-13.7×-10.65×-4.75×
P/B0.4×0.25×3.05×2.11×7.21×5.69×3.63×1.14×
P/S0.93×0.35×6.68×6.58×127.11×156.69×12.93×6.3×
EV / EBITDA23.34×-3.14×-85.21×-30.66×-31.67×-25.67×-15.42×-4.17×
Gross margin-82.9%-136.4%114.8%-104.5%-1268.2%-1378.4%10.9%13.4%
Operating margin-82.1%-129.0%-63.0%-132.9%-1445.8%-1629.3%-152.8%-137.0%
Net margin-27.6%-93.7%-45.3%-94.7%-1039.5%-1144.0%-121.4%-132.6%
Current ratio0.98×0.65×1.69×3.17×2.48×3.46×3.09×4.83×
Debt / equity0.22×0.37×0.06×0.13×0.45×0.42×0.25×0.18×
Interest coverage-34.72×-17.07×-108.43×-121.15×-149.09×-182.95×-152.41×-3.93×
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-11.9%-67.2%-20.6%-30.3%-59.0%-41.6%-34.1%-24.0%
Return on invested capital-17.1%-47.8%-18.8%-23.5%-45.1%-32.2%-41.5%-16.9%
Return on assets-8.0%-26.4%-14.5%-17.7%-34.9%-24.9%-22.1%-17.0%
Free cash flow yield-36.0%-108.1%-13.2%-15.3%-11.2%-10.0%-9.6%-24.7%
Earnings yield-29.7%-266.4%-6.8%-14.4%-8.2%-7.3%-9.4%-21.1%
Enterprise value€20.7M€20M€162.7M€82.5M€184.2M€153.5M€87.7M€18M
Net debt / EBITDA6.06×-1.77×5.21×9.49×0.11×1.41×1.59×5.21×
Cash conversion cycle (days)9010251440280355-121-197