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
-94.9%
€0.08
vs €1.66 price
Levered DCF
€0.11
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
1.81
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-8.02×-8.2×-7.18×-9.19×-12.71×-19.44×-26.92×-1.15×
P/B10.44×3.92×5.76×5.51×3.68×8.19×9.97×2.37×
P/S0×0×0×0×0×0×0×0×
EV / EBITDA-8.81×-7.75×-6.9×-8.71×-10.43×-15.71×-21.71×-1.59×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio2.4×5.5×4.49×6.34×11.31×4.15×4.09×1.03×
Debt / equity0.31×0.18×0.24×0.17×0.12×0.2×0.06×2.16×
Interest coverage-146.7×0×0×-91.22×-73.49×-154.37×-11.94×0×
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 equity-130.2%-47.8%-80.2%-59.6%-28.7%-41.9%-36.4%-206.0%
Return on invested capital-98.7%-40.7%-64.7%-50.3%-27.3%-42.8%-41.5%-67.0%
Return on assets-79.9%-35.9%-56.1%-45.9%-24.1%-29.6%-27.9%-42.0%
Free cash flow yield-11.0%-11.8%-12.7%-9.9%-8.3%-6.4%-4.2%0.0%
Earnings yield-12.5%-12.2%-13.9%-10.8%-7.8%-5.1%-3.6%-87.1%
Enterprise value€122.1M€90.4M€131.9M€182.5M€168M€192.3M€188M€2.3M
Net debt / EBITDA0.31×1.53×0.81×1.32×3.03×1.46×2.56×2.07×
Cash conversion cycle (days)0000000-80