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
-781.4%
-€5.31
vs €0.78 price
Levered DCF
-€4.85
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.02
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-3.25×-1.02×-0.9×-4.09×-15.7×-4.34×-2.56×-3.14×
P/B3.23×0.95×0.53×1.13×1.85×3.76×2.17×0.79×
P/S0.45×0.33×0.3×0.75×1.46×2.23×2.08×1.07×
EV / EBITDA-18.16×-5.62×-8.5×-11.92×-2,008.91×-8.67×-5.22×-3.01×
Gross margin33.5%19.0%39.4%42.6%40.4%43.2%45.7%44.4%
Operating margin-12.5%-32.1%-25.8%-18.3%-8.6%-56.1%-66.4%-32.1%
Net margin-13.8%-32.3%-33.9%-18.6%-9.2%-51.2%-81.0%-33.8%
Current ratio2.27×1.9×2.96×2.62×2.32×2.05×2.22×2.79×
Debt / equity5.34×3.11×1.81×1.19×0.61×1.3×0.45×0.17×
Interest coverage-4.17×-13.27×-3.7×-19.57×-14.62×-61.51×-149.34×-210.46×
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-100.0%-92.5%-59.3%-27.9%-11.7%-86.4%-84.5%-25.0%
Return on invested capital-12.2%-21.4%-15.5%-12.4%-6.6%-39.6%-46.4%-19.8%
Return on assets-11.0%-16.3%-16.5%-10.2%-5.5%-27.8%-44.2%-16.8%
Free cash flow yield-4.1%80.4%26.2%-98.0%-10.2%-12.4%-17.4%-10.1%
Earnings yield-31.0%-97.1%-112.2%-24.6%-6.3%-23.0%-39.0%-31.7%
Enterprise value€15.1M€11.8M€14.3M€23.5M€24.1M€27.1M€26.3M€10.3M
Net debt / EBITDA-10.29×-3.76×-6.04×-4.69×409.67×-0.7×0.15×2.29×
Cash conversion cycle (days)255441527449235323273298