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
-266.0%
-€3.75
vs €2.26 price
Levered DCF
-€7.48
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
5.98
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-66.45×-15.41×-0.95×-1.41×-2.03×-12.91×42.19×-1,728.57×
P/B1.65×2.02×0.62×0.46×0.39×1.65×2.24×3.88×
P/S4.92×8.01×4.21×5.46×3.33×5.63×6.88×22.18×
EV / EBITDA-966.9×-39.59×-4.29×-5.06×-2.8×-29.2×15.18×191.39×
Gross margin18.9%21.9%-13.1%-307.5%-175.2%9.1%37.3%69.7%
Operating margin-12.8%-56.1%-148.6%-215.0%-212.9%-51.4%12.7%-3.4%
Net margin-7.4%-52.7%-439.3%-387.0%-163.6%-43.5%16.9%-1.3%
Current ratio2.26×1.92×1.49×2.38×1.68×1.18×2.43×0.44×
Debt / equity0.04×0.07×0.07×0.15×0.17×0.13×0.04×0.23×
Interest coverage-28×-172.96×-152.37×-89.84×-110.81×-76.55×15.27×-1.38×
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-2.5%-13.3%-64.8%-32.3%-19.1%-12.8%5.5%-0.2%
Return on invested capital-4.1%-12.1%-15.1%-10.4%-16.1%-11.0%3.0%-0.1%
Return on assets-2.2%-11.4%-47.4%-17.5%-14.5%-9.6%4.6%-0.1%
Free cash flow yield3.1%-6.7%-23.8%-37.1%-35.0%-8.2%-3.4%-2.6%
Earnings yield-1.5%-6.6%-104.5%-70.8%-49.2%-7.7%2.5%-0.1%
Enterprise value€44.5M€58M€19.1M€22.1M€32.4M€127.2M€179.1M€205.9M
Net debt / EBITDA13.41×-0.84×0.16×-0.3×-0.36×-1.68×-0.43×9.07×
Cash conversion cycle (days)71176293677207704647