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
-280.3%
-DKK 5.10
vs DKK 2.83 price
Levered DCF
-DKK 4.99
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
6.91
Safe 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-7.17×-5.83×-3.75×-9.25×-12.96×-248.25×-1,147.3×-269.95×
P/B5.69×115.73×3.43×9.17×8.31×27.19×28.93×26.13×
P/S11.81×11.12×4.02×10.59×20.94×44.47×55.4×57.91×
EV / EBITDA-7.38×-7.66×-4.14×-11.21×-13.33×-436.2×-903.07×-197,344.43×
Gross margin-137.5%-161.4%-6.1%-103.2%-143.0%57.2%56.5%35.0%
Operating margin-150.5%-176.2%-88.6%-110.4%-151.7%-23.6%-6.8%-0.0%
Net margin-166.3%-191.3%-106.5%-114.5%-162.1%-17.9%-4.8%-21.5%
Current ratio6.02×1.56×6.83×3.6×6.52×3.22×6.54×5.57×
Debt / equity0.48×15.65×0.59×0.41×0.07×0.05×0.07×0.08×
Interest coverage-8.74×-8.78×-7.17×-19.52×-15.33×-115.71×0×0×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.6%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%-152.8%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-80.1%-1991.0%-90.9%-99.1%-64.3%-10.9%-2.5%-9.7%
Return on invested capital-48.4%-110.2%-47.0%-67.8%-56.1%-10.4%-2.3%-0.0%
Return on assets-49.3%-93.4%-51.4%-61.2%-55.3%-9.2%-2.0%-7.9%
Free cash flow yield-10.7%-16.3%-17.6%-13.6%-8.8%-0.0%-0.7%0.0%
Earnings yield-14.1%-17.2%-26.5%-10.8%-7.7%-0.4%-0.1%-0.4%
Enterprise valueDKK 88.6MDKK 89.7MDKK 46.1MDKK 133.5MDKK 166.2MDKK 243.6MDKK 311.6MDKK 309.8M
Net debt / EBITDA0.8×-0.85×0.3×-0.19×0.71×0.37×4.89×2,174.52×
Cash conversion cycle (days)11522011723211819525893