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
-40084376.2%
-€80.17
vs €0.00 price
Levered DCF
-€85.61
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
-1.04
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-0.1×-1.17×-0.95×-4.54×-17.41×-25.92×-58.13×0×
P/B-0.06×-1.02×-9.98×7.26×3.91×33.41×24.85×0×
P/S0.08×0.42×0.48×1.72×3.96×5.97×8.68×0×
EV / EBITDA-6.27×-94.87×-18.32×85.8×26.38×84.22×173.98×0×
Gross margin90.8%79.7%86.1%98.3%101.5%33.8%97.4%0.0%
Operating margin-50.9%-26.4%-39.8%7.4%-5.5%-10.1%-10.9%0.0%
Net margin-72.9%-36.5%-50.2%-38.1%-22.8%-23.7%-19.3%0.0%
Current ratio1.36×1.55×0.87×0.64×1.51×0.98×1.51×1.33×
Debt / equity-1.83×-4.73×-29.67×9.09×2.18×18.23×5.55×4.98×
Interest coverage-3.48×-2.47×-3.73×0.78×-0.36×-0.77×-4.07×0×
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 equity59.8%87.5%1054.1%-160.7%-22.6%-132.6%-55.3%0.0%
Return on invested capital-49.2%-16.2%-29.1%3.1%-1.6%-2.8%-4.8%0.0%
Return on assets-46.8%-17.4%-17.3%-9.5%-5.7%-5.4%-6.4%0.0%
Free cash flow yield-704.6%-401.9%-286.5%-111.4%-57.4%-43.5%-27.8%0.0%
Earnings yield-969.7%-85.9%-105.6%-22.1%-5.8%-4.0%-2.2%0.0%
Enterprise value€19.3M€21.9M€18.6M€28.2M€22.3M€25.3M€20.3M€592K
Net debt / EBITDA-6.05×-75.41×-12.89×44.5×7.18×27.5×28.37×0×
Cash conversion cycle (days)-643-473-3,226-32,0764,298-981-4,6120