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
-17937.9%
-€469.14
vs €2.63 price
Levered DCF
-€469.52
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-0.26
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-6.71×-29.38×-91.19×-133.08×-354.94×-2,307.69×675.68×3,191.49×
P/B2.2×4.51×5.24×4.53×4.24×42.93×39.73×8,510.53×
P/S1.81×3.77×7.78×14.48×22.07×22.71×21.09×24.45×
EV / EBITDA-39.05×-66.93×89.51×-626.83×565.17×333.28×201.72×296.23×
Gross margin-31.5%35.3%18.1%23.9%25.2%21.9%29.8%35.3%
Operating margin-27.3%-23.6%-9.4%-13.0%-5.4%0.3%6.1%3.4%
Net margin-27.0%-12.7%-8.5%-11.2%-6.2%-1.0%3.1%0.8%
Current ratio0.72×0.93×1.4×4.42×8.89×1.9×2.11×1.06×
Debt / equity1.97×1.67×0.8×0.25×0.06×0.73×0.77×164.05×
Interest coverage-3.47×-4.44×-3.86×-8.28×-3.68×0.18×4.22×2.1×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.1%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%-322.6%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-32.7%-15.2%-5.7%-3.5%-1.2%-1.9%5.9%268.4%
Return on invested capital-8.2%-9.9%-2.5%-2.5%-0.9%0.2%4.1%2.7%
Return on assets-8.7%-4.4%-2.4%-2.5%-1.0%-0.8%2.3%1.0%
Free cash flow yield-23.7%-14.9%-4.4%-5.5%-4.3%-0.9%-0.9%-0.1%
Earnings yield-14.9%-3.4%-1.1%-0.8%-0.3%-0.0%0.1%0.0%
Enterprise value€168.2M€276.8M€310.8M€238.2M€209.7M€217.6M€215.2M€164.7M
Net debt / EBITDA-17.51×-16.39×8.72×48.09×-104.23×3.61×-0.04×5.4×
Cash conversion cycle (days)120137156165132982446