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
-2781.9%
-€2.23
vs €0.08 price
Levered DCF
-€2.16
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.65
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-2.41×-0.63×-0.01×-383.21×-6.72×-0.25×-0.12×-0.32×
P/B0.23×0.94×0×54.66×0.51×0.35×0×1.42×
P/S0.43×1.9×0×161.79×2.48×1.05×0×0.19×
EV / EBITDA-3.06×-3.74×-0.18×-434.18×0.83×-1.2×-0.98×-1.78×
Gross margin26.3%28.1%15.4%3.2%-33.7%-62.7%33.9%27.2%
Operating margin-17.2%-48.3%-42.9%-86.4%-28.2%-43.7%-41.6%-56.1%
Net margin-18.0%-32.3%-61.9%-42.2%-36.9%-415.8%-51.5%-59.7%
Current ratio2.88×3.28×1.92×2.52×5.48×2.63×1.3×1.14×
Debt / equity0.07×0.07×0.14×0.07×0.11×0.29×0.71×4.48×
Interest coverage-6.75×-2.34×-4.39×-168.95×-20.84×-0.12×-11.98×-5.26×
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-9.7%-15.9%-34.2%-14.3%-7.6%-140.2%-44.3%-436.4%
Return on invested capital-8.0%-19.1%-20.6%-25.3%-4.6%-11.2%-23.1%-98.4%
Return on assets-7.6%-12.7%-24.7%-11.3%-6.2%-95.3%-22.5%-55.5%
Free cash flow yield0.0%-14.4%-14290.1%-1.2%-27.1%-39.1%0.0%-330.7%
Earnings yield-41.4%-17.0%-12761.1%-0.3%-14.9%-395.5%0.0%-307.8%
Enterprise value€3.4M€20M€854K€1.2B-€870K€1.6M€2M€5.4M
Net debt / EBITDA1.76×0.51×-0.17×1.47×11×1.5×-0.98×-1.34×
Cash conversion cycle (days)211260219163219233225233