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
+1623.2%
€22.06
vs €1.28 price
Levered DCF
€13.16
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.62
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2014
P/E16.59×-6.38×-4.49×-1.88×-1.39×-1.74×-1.8×-20.69×
P/B-0.61×-0.68×-1.13×-1.72×-0.79×-1.27×-2.51×-74.75×
P/S0.26×0.3×0.53×0.7×0.43×0.44×0.39×4×
EV / EBITDA6.49×-9.85×-5.63×-1.63×-1.5×-1.68×-1.44×-26.27×
Gross margin27.2%22.8%15.5%14.4%12.1%16.3%18.3%15.6%
Operating margin1.7%-5.1%-13.3%-37.0%-30.1%-23.3%-21.7%-19.0%
Net margin1.6%-4.8%-11.9%-37.2%-30.8%-25.1%-21.8%-19.1%
Current ratio0.44×0.37×0.41×0.49×0.27×0.36×0.59×0.87×
Debt / equity-0.12×-0.13×-0.18×-0.27×-0.12×-0.22×-0.56×-1.45×
Interest coverage3.21×-4.87×-72.45×-78.62×-164.69×-127.2×-298.55×-130.94×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2014
Return on equity-3.7%10.7%25.4%90.8%56.7%72.7%139.3%358.1%
Return on invested capital-3.7%12.9%34.8%129.3%73.3%86.6%411.2%607.8%
Return on assets3.6%-14.1%-29.6%-71.7%-91.7%-62.3%-39.9%-35.8%
Free cash flow yield9.9%8.4%-16.4%-16.4%-19.7%-9.4%-29.2%-0.9%
Earnings yield6.0%-15.8%-22.5%-52.9%-72.1%-57.3%-55.4%-4.8%
Enterprise value€103.2M€133.5M€233.3M€252.5M€162.8M€142.5M€109.6M€545.1M
Net debt / EBITDA-2.39×2.21×0.56×0.41×0.08×0.28×0.53×1.07×
Cash conversion cycle (days)-219415430201332-85