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
-7295.0%
-€15.69
vs €0.22 price
Levered DCF
-€1.88
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
0.08
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.47×-0.95×-0.76×-3.68×7.82×56.66×7.66×5.07×
P/B0.33×0.37×0.37×0.59×0.83×0.86×0.94×0.58×
P/S0.36×0.43×0.78×2.16×2.2×2.44×3.92×3.46×
EV / EBITDA-20.22×241.33×-5.85×-5.44×3.31×12.26×3.31×1.3×
Gross margin30.6%20.3%11.0%44.4%33.2%35.0%55.8%65.2%
Operating margin21.3%-13.0%-10.0%-11.9%49.5%15.6%100.8%133.6%
Net margin-74.9%-45.1%-103.3%-58.7%28.3%4.3%51.2%68.5%
Current ratio1.23×0.47×0.21×1.66×3.47×3.58×1.34×4.02×
Debt / equity3.96×2.35×2.69×0.06×0.04×0.03×0.03×0.06×
Interest coverage0.45×-0.76×-0.83×-0.75×5.58×1.62×2.93×4.55×
Dividend yield0.0%0.0%0.0%12.4%14.4%12.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%-45.7%111.8%678.1%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-68.5%-39.7%-48.5%-15.9%10.7%1.5%12.3%11.4%
Return on invested capital3.0%-2.8%-1.1%-0.9%4.7%1.9%7.4%6.9%
Return on assets-10.4%-9.1%-11.1%-4.7%3.4%0.5%4.5%4.5%
Free cash flow yield2.4%42.2%24.9%5.9%-6.0%-18.6%-29.0%4.6%
Earnings yield-208.4%-105.8%-131.6%-27.1%12.9%1.8%13.1%19.8%
Enterprise value€499.3M€553.9M€821.4M€237.8M€341.7M€402.2M€494.8M€152.6M
Net debt / EBITDA-18.5×205.7×-5.05×0.59×-1.08×-2.42×-0.55×-1.35×
Cash conversion cycle (days)-9-269109-647164-36