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
-3243.2%
-€23.57
vs €0.75 price
Levered DCF
-€36.92
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-7.37
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-3.01×0.07×-5×-5.32×-7.34×-10.98×-11.2×-10.87×
P/B-1.64×-3.12×41.13×-3.71×-16.07×34.02×-30.58×-2,130.39×
P/S10.13×21.55×66.46×67.15×177.05×476.12×1,021.98×356.75×
EV / EBITDA-5.95×-4.37×-6.75×-6.61×-7.87×-9.8×-10.25×-10.28×
Gross margin98.9%97.8%95.4%84.7%-1376.8%-3088.8%-4977.5%87.7%
Operating margin-255.1%-645.0%-1208.3%-1214.2%-2477.7%-4822.9%-10592.2%-3259.8%
Net margin-315.3%32137.4%-1329.2%-1266.3%-2402.7%-4364.1%-9191.2%-3281.3%
Current ratio0.58×1.17×4.48×7.21×9.73×9.16×3.36×3.39×
Debt / equity-0.8×-1.16×13.99×-1.41×-3.28×3.79×-1.95×-127.81×
Interest coverage-2.69×-4.59×-6.22×-11.65×-18.65×-56.47×-58.85×-33.44×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.4%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%-3.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity51.0%-4653.8%-822.6%70.0%218.1%-311.9%275.1%19595.1%
Return on invested capital306.1%-297.8%-93.9%-81.9%-82.3%-59.8%-137.3%-124.9%
Return on assets-192.2%8128.2%-47.9%-77.0%-86.1%-54.9%-155.8%-102.8%
Free cash flow yield-22.7%-28.0%-20.2%-16.0%-15.2%-8.7%-10.3%-7.7%
Earnings yield-31.1%1491.3%-20.0%-18.9%-13.6%-9.2%-9.0%-9.2%
Enterprise value€16.3M€17.2M€25.8M€23M€27.5M€24.1M€24.6M€25.8M
Net debt / EBITDA-1.81×-0.99×-1.22×-1.04×-0.66×0.17×-0.49×-0.02×
Cash conversion cycle (days)-22,065-10,836-8,165-1,1542471749,829-17,571