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
-6246.2%
-€7.99
vs €0.13 price
Levered DCF
-€8.60
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-6.45
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-0.66×-0.11×-2.38×-121.94×-240.62×106.42×580×-232,000×
P/B14.23×0.77×1.58×14.19×21.05×63.49×149.16×769.65×
P/S0.61×1.99×2.77×34.83×263.79×17.81×36.39×315.26×
EV / EBITDA-1.27×-0.51×-3.14×-109.55×-178.68×65.03×198.58×2,148.29×
Gross margin-34.2%-324.4%-6.7%14.0%5.0%39.7%34.3%34.5%
Operating margin-84.0%-1841.4%-101.4%-36.2%-163.1%23.8%11.2%3.8%
Net margin-92.7%-1881.2%-116.3%-28.4%-108.7%16.7%6.4%-0.1%
Current ratio0.94×1.05×1.82×5.84×12.55×1.52×1.54×1.13×
Debt / equity9.74×1.72×0.28×0.03×0.03×2.13×1.5×2.03×
Interest coverage-6.55×-24.01×-51.37×-34.44×-10.5×11.65×3.69×1.4×
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-2156.1%-729.5%-66.3%-11.6%-8.7%59.4%26.1%-0.3%
Return on invested capital-173.5%-256.7%-45.0%-11.0%-9.3%20.1%13.6%-0.7%
Return on assets-45.7%-111.4%-37.3%-9.9%-7.9%15.9%8.8%-0.1%
Free cash flow yield-61.5%-275.6%-42.6%-2.7%-0.4%-0.9%-0.3%0.0%
Earnings yield-151.5%-946.1%-42.0%-0.8%-0.4%0.9%0.2%-0.0%
Enterprise value€71.5M€66.1M€306.8M€3.8B€6.2B€1.8B€1.8B€6.7B
Net debt / EBITDA-0.44×-0.35×-0.24×2.51×5.73×1.18×1.67×2.68×
Cash conversion cycle (days)2871,265573407633213156-49