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
-314.4%
-€6.20
vs €2.89 price
Levered DCF
-€7.58
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
3.6
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-92.66×-9.64×-45.66×-9.95×-24.13×-0.04×-0.07×
P/B14.28×7.09×12.88×16.88×36.55×0.03×0.03×
P/S4.82×1.92×1.34×3.16×7.02×0.01×0.08×
EV / EBITDA200.82×-22.38×41.59×-14.81×-30.73×-1.64×0.05×
Gross margin45.7%3.5%14.9%-9.8%37.6%4.0%-40.6%
Operating margin-2.2%-19.2%-0.3%-28.7%-30.4%-29.8%-152.6%
Net margin-4.7%-19.9%-2.9%-31.6%-28.2%-25.4%-117.0%
Current ratio1.31×1.37×1.11×1.26×1.02×0.95×2.85×
Debt / equity0.87×0.53×1.95×1.73×2.06×1.25×0.23×
Interest coverage-0.71×-3.1×-0.06×-7.5×-20.08×-18.23×-55.91×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-13.9%-73.6%-28.2%-169.1%-147.0%-66.2%-43.0%
Return on invested capital-3.0%-31.0%-0.5%-36.5%-43.7%-26.0%-34.3%
Return on assets-4.5%-22.2%-4.5%-27.3%-26.3%-20.9%-32.6%
Free cash flow yield-6.7%-10.7%-2.1%-13.1%-7.9%0.0%0.0%
Earnings yield-1.0%-10.4%-2.2%-10.0%-4.0%-2333.2%-1506.9%
Enterprise value€44.7M€12.6M€15.2M€21M€34.7M€1.1M-€22.4K
Net debt / EBITDA9.52×-1.09×4.06×-1.31×-1.56×-1.6×0.1×
Cash conversion cycle (days)215176121200190175377