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
+102.7%
€22.50
vs €11.10 price
Levered DCF
-€37.28
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
0.43
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.98×5.85×4.72×3.27×3.47×-2.57×4.72×-0.89×
P/B1.89×0.95×1.16×1.79×3.97×-30.01×2.83×7.07×
P/S0.21×0.16×0.17×0.19×0.29×0.44×0.41×0.24×
EV / EBITDA-7.83×2.34×1.95×1.68×1.93×-11.01×2.32×-4.29×
Gross margin19.5%63.4%59.8%34.7%32.6%14.2%29.2%8.7%
Operating margin-14.6%4.5%6.5%5.7%5.5%-27.8%-7.9%-48.6%
Net margin-10.7%2.8%3.5%5.7%8.3%-17.1%8.8%-27.2%
Current ratio0.9×1.28×1.04×1.02×1.14×0.93×0.86×0.77×
Debt / equity2.14×0.97×0.99×1.36×3.53×-27.54×2.91×12.02×
Interest coverage-15.64×32.02×5.69×5.45×3.11×-10.08×-1.87×-13.75×
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-95.1%16.2%24.6%54.8%114.3%1166.0%60.1%-790.1%
Return on invested capital-28.3%7.3%12.8%14.9%10.6%-43.9%-10.5%-98.8%
Return on assets-10.3%3.3%4.3%7.3%8.0%-12.7%5.7%-29.8%
Free cash flow yield-10.3%-14.2%-12.8%12.4%-6.0%-1.6%5.7%-13.6%
Earnings yield-50.5%17.1%21.2%30.6%28.8%-38.9%21.2%-111.7%
Enterprise value€31.3M€28.8M€26.4M€28.2M€30.4M€36.1M€37.3M€46.9M
Net debt / EBITDA-3.85×1.07×0.74×0.54×0.72×-5.2×1.14×-2.55×
Cash conversion cycle (days)60125907198155249116