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
-135.2%
-€0.15
vs €0.41 price
Levered DCF
-€0.17
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
5.8
Safe 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-4.35×-0.47×-1.1×-1.5×-4.01×18.12×-0.49×-1.5×
P/B10.27×-1.29×1.51×1.28×0.72×0.68×0.96×0.32×
P/S8.28×6.44×12.43×19.79×5.86×11.12×3.86×2.36×
EV / EBITDA51.4×-1.97×-1.25×-1.41×-2.71×4.92×-1.77×-10.85×
Gross margin67.1%71.4%70.4%64.4%90.9%80.5%91.8%96.5%
Operating margin-21.4%-919.6%-1127.1%-1186.1%-180.4%-503.3%-228.4%-255.3%
Net margin-190.4%-1334.7%-1130.2%-1355.6%-146.2%61.3%-786.6%-153.4%
Current ratio0.76×0.25×1.17×2.88×4.27×3.83×1.82×2.43×
Debt / equity3.67×-1.5×0.61×0.45×0.3×0.22×0.5×0.16×
Interest coverage-1.96×-52.68×-307.39×-7.79×-6.04×-9.32×-9.44×-15.09×
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-236.0%268.0%-137.4%-87.8%-18.0%3.8%-196.1%-20.7%
Return on invested capital-5.5%-228.5%-78.3%-45.7%-14.8%1.0%-28.1%-23.8%
Return on assets-32.2%-133.5%-57.7%-45.4%-11.2%2.3%-89.6%-14.9%
Free cash flow yield2.4%-110.7%-83.9%-34.8%-36.6%-24.3%-46.6%-78.1%
Earnings yield-23.0%-207.4%-90.9%-68.5%-24.9%5.5%-203.5%-64.9%
Enterprise value€27.9M€23.8M€24.6M€24.1M€15.9M€11.5M€19.4M€10.3M
Net debt / EBITDA12.09×-1.02×-0.11×0.26×1.36×-3.54×-0.26×4.45×
Cash conversion cycle (days)-707-3,381-1,295-1,547-602851-3,293-6,671