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
-776.1%
-€18.25
vs €2.70 price
Levered DCF
-€1.79
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-2.31
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020
P/E-2.52×-3.43×-5.31×-15.34×-14.06×5,625×
P/B-5.27×-22.03×8.27×52.16×20.78×8.92×
P/S1.2×1.09×2.31×3.65×4.42×5.17×
EV / EBITDA-4.09×-7.63×-8.84×-43.89×-22.19×96.43×
Gross margin7.1%6.6%14.5%16.3%19.4%19.2%
Operating margin-46.4%-27.4%-20.7%-20.2%-31.0%-12.6%
Net margin-47.6%-31.9%-43.5%-23.9%-31.3%0.1%
Current ratio0.84×1.57×1.71×2.22×2.1×1.62×
Debt / equity-2.18×-16.35×2.11×13.27×4.99×1.52×
Interest coverage-16.93×-6.35×-4.08×-5.44×-9.96×-5.63×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020
Return on equity208.3%643.1%-155.8%-342.0%-147.2%0.2%
Return on invested capital-108.4%-18.1%-21.9%-17.6%-21.8%0.4%
Return on assets-59.5%-28.3%-36.3%-17.8%-18.4%0.0%
Free cash flow yield-2.6%0.0%-17.0%-0.0%0.0%0.0%
Earnings yield-39.5%-29.2%-18.8%-6.6%-7.1%0.0%
Enterprise value€16.9M€16.7M€22.6M€28M€27.6M€26.2M
Net debt / EBITDA-1.11×-3.06×-1.71×-8.36×-3.96×12.9×
Cash conversion cycle (days)-334769118154163