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
-2696.3%
-DKK 70.36
vs DKK 2.71 price
Levered DCF
-DKK 35.65
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.87
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-39.17×-17.73×-58.93×-69.3×-10.09×-91.96×-130.67×-1.98×
P/B7.53×16.13×16.08×67.81×19.3×1.25×0.94×0.97×
P/S2.79×5.29×4.73×13.23×94.79×25.35×0.37×4.78×
EV / EBITDA1,108.32×-27.28×-156.32×-100.57×-10.11×-78.71×335.09×-4.2×
Gross margin44.2%-31.2%27.6%25.2%-14.0%41.2%99.7%84.7%
Operating margin-5.3%-31.2%-6.2%-20.0%-964.9%-116.0%0.1%-140.5%
Net margin-7.1%-30.1%-8.1%-19.2%-938.7%-27.6%-0.1%-241.1%
Current ratio1.17×1.36×2.01×1.69×1.51×54.99×105.05×0.75×
Debt / equity0.87×1.2×0.74×1.97×0.49×0.01×0×1.14×
Interest coverage-3.71×-11.99×-4.08×-25.17×-142.36×-34.04×0.45×-55.92×
Dividend yield0.0%0.0%0.0%0.0%5.2%29.5%105.2%272.2%
Payout ratio0.0%0.0%0.0%0.0%-52.2%-2714.2%-38953.1%-539.5%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-19.2%-91.6%-27.4%-98.2%-191.1%-1.4%-0.3%-48.8%
Return on invested capital-6.7%-37.6%-11.6%-31.8%-113.4%-5.7%0.2%-13.3%
Return on assets-4.9%-26.4%-10.9%-20.4%-72.0%-1.3%-0.3%-22.7%
Free cash flow yield-5.2%-2.1%-3.8%-2.6%-0.3%6.7%262.5%57.0%
Earnings yield-2.5%-5.7%-1.7%-1.4%-9.9%-1.1%-0.3%-50.5%
Enterprise valueDKK 161.8MDKK 260.6MDKK 475.1MDKK 820.1MDKK 285.9MDKK 25.7MDKK 26.8MDKK 125M
Net debt / EBITDA99.14×-1.68×-2.53×-1.41×0.13×26.26×-109.04×-1.76×
Cash conversion cycle (days)1991531021641,08509-326