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
-111.5%
-€0.62
vs €5.42 price
Levered DCF
-€0.57
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.26
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-2.75×-3.65×-3.43×-2.07×-7.11×-10.39×-8.99×0×
P/B12.26×1.75×1.7×0.94×2.43×4.21×4.8×0×
P/S0×12.9×43.81×23.7×72.91×180.5×104.08×0×
EV / EBITDA-5.72×-5.08×-5.33×-3.52×-10.4×-15.64×-13.61×0×
Gross margin0.0%-225.2%-98.0%-82.4%-88.9%-295.6%-58.2%0.0%
Operating margin0.0%-381.0%-1067.5%-887.5%-912.0%-1576.7%-1069.6%0.0%
Net margin0.0%-357.9%-1278.8%-1137.2%-1021.4%-1737.7%-1160.9%0.0%
Current ratio0.3×1.28×0.69×0.83×2.01×0.81×0.64×1.02×
Debt / equity4.33×0.54×0.54×0.52×0.45×0.59×0.78×0.25×
Interest coverage0×-64.83×-33.25×-11×-4.33×-6×-8.11×0×
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-449.8%-48.7%-49.7%-45.0%-34.0%-40.6%-53.6%0.0%
Return on invested capital-48.3%-27.1%-23.9%-22.0%-19.6%-21.8%-23.9%0.0%
Return on assets-52.2%-24.2%-27.6%-25.4%-21.2%-22.1%-25.4%0.0%
Free cash flow yield-17.2%-21.6%-22.8%-35.4%-12.0%-6.2%-7.8%0.0%
Earnings yield-36.7%-27.7%-29.2%-48.0%-14.0%-9.6%-11.2%0.0%
Enterprise value€90.4M€68.2M€69.1M€46.9M€114.1M€163.9M€170.8M€8.2M
Net debt / EBITDA-1.41×-1.12×-1.19×-1.14×-0.76×-1.44×-1.76×0×
Cash conversion cycle (days)-1,0151775066524896103210