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
-184.5%
-€2.95
vs €3.50 price
Levered DCF
-€3.01
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.73
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-5.1×-2.76×-3.8×-6.95×-12.51×-6.51×-2.98×-0.86×
P/B-4.95×-2.06×-8.47×-19.31×48.92×-7.36×18.61×1.45×
P/S7.45×3.05×3.92×5.92×11.76×6.2×2.66×2.08×
EV / EBITDA-7.06×-4.73×-4.69×-7.87×-12.9×-7.4×-2.32×-0.03×
Gross margin103.0%-91.8%-11.5%103.2%99.4%99.0%98.8%97.9%
Operating margin-68.2%-98.2%-104.0%-98.5%-56.4%-65.4%-88.2%-242.8%
Net margin-145.8%-110.0%-103.4%-85.4%-93.9%-95.0%-89.2%-241.1%
Current ratio0.67×0.47×1.41×1.35×1.74×1.15×1.08×2.09×
Debt / equity-0.62×-0.87×-2.24×-2.5×3.34×-1.38×0.66×0×
Interest coverage-0.9×-8.79×-11×-18.28×-8.61×-9.88×-83.95×-3,078.6×
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 equity96.9%74.3%223.3%278.7%-390.6%112.7%-623.6%-168.1%
Return on invested capital186.6%-3116.6%-165.7%-195.5%-51.5%-165.3%-256.1%-155.7%
Return on assets-95.0%-103.6%-64.0%-58.2%-39.1%-50.6%-49.6%-84.2%
Free cash flow yield-10.4%-27.2%-24.7%-12.3%-4.4%-7.0%-19.1%-120.8%
Earnings yield-19.6%-36.1%-26.4%-14.4%-8.0%-15.3%-33.5%-116.1%
Enterprise value€177.6M€91.2M€90.7M€136.8M€219.1M€82.9M€17.1M€424K
Net debt / EBITDA-0.14×-1.11×-0.18×0.19×1.32×0.06×0.92×0.88×
Cash conversion cycle (days)1,8651231001,894-9,629-6,878-1,492-2,560