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
+2880.5%
€91.80
vs €3.08 price
Levered DCF
€1.14
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
1
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-1.54×15.95×-5.67×4.85×-13.53×-0.89×-5.15×1.74×
P/B37.78×3.22×3.77×2.52×4.25×1.24×0.76×0.68×
P/S0.25×0.32×0.44×0.48×0.65×0.45×0.39×0.33×
EV / EBITDA6.42×8.08×-11.24×6.45×-33.21×-1.8×3.18×-0.55×
Gross margin78.5%74.6%71.9%68.5%69.8%53.8%65.6%67.0%
Operating margin-3.1%-1.3%-4.8%7.3%-10.9%-46.4%-15.7%-20.2%
Net margin-15.9%2.0%-7.8%10.0%-4.8%-50.8%-7.6%19.1%
Current ratio0.81×1.15×0.73×0.94×1.34×1.19×1.58×2.4×
Debt / equity48.65×2.13×2.47×2.44×2.36×1.4×0.26×0.06×
Interest coverage-2.84×-2.14×-4.73×5.06×-16.1×-34.99×-14.68×-96.93×
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-2443.8%19.9%-66.5%52.0%-31.4%-139.4%-14.7%39.0%
Return on invested capital-9.4%-4.1%-11.7%12.2%-21.5%-52.1%-23.7%-38.2%
Return on assets-18.7%2.7%-9.4%8.1%-5.3%-30.1%-6.5%25.5%
Free cash flow yield-48.6%33.0%-0.7%-11.6%20.9%-156.4%-43.8%-19.3%
Earnings yield-64.7%6.2%-17.7%20.6%-7.4%-112.5%-19.4%57.6%
Enterprise value€5.7M€4.8M€7.6M€9.4M€7.5M€6M€2.6M€1.4M
Net debt / EBITDA3.04×1.38×-3.4×2.82×-6.35×-0.81×-2.27×1.28×
Cash conversion cycle (days)32519-14-49454992