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
-170.3%
-€1.09
vs €1.55 price
Levered DCF
-€1.03
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.5
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-31.15×-13.3×-6.84×-2.03×-7.37×-15×-122.86×-10.36×
P/B4.04×2.79×5.4×0.5×3.62×2.45×5.77×2.71×
P/S4.48×3.62×2.22×1.21×4.04×4.08×3.78×1.41×
EV / EBITDA21.5×-1,085.9×-1,911.14×-3.49×-16.11×-111.55×15.27×10.46×
Gross margin-10.1%-31.7%2.2%87.9%80.4%-20.2%76.7%80.1%
Operating margin-2.4%-20.3%-34.9%-88.4%-60.0%-46.6%0.6%-9.3%
Net margin-14.4%-41.0%-33.1%-59.9%-54.8%-27.2%-3.1%-13.1%
Current ratio1.88×2.33×1.02×1.31×2.4×3.96×2.09×1.92×
Debt / equity0.4×0.6×1.89×0.41×0.93×0.75×1.17×1.36×
Interest coverage-0.34×-8.44×-8.52×-32.37×-23.09×-21.27×0.33×-5.53×
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-13.0%-31.6%-80.7%-24.8%-49.2%-16.3%-4.7%-25.1%
Return on invested capital-1.3%-8.5%-23.2%-45.9%-24.0%-13.2%0.4%-6.0%
Return on assets-6.3%-14.0%-15.7%-14.2%-18.1%-7.8%-1.5%-6.9%
Free cash flow yield5.8%-1.7%-7.3%-30.5%-15.1%-9.1%-3.9%-8.2%
Earnings yield-3.2%-11.3%-14.9%-49.5%-13.6%-6.7%-0.8%-9.3%
Enterprise value€183.7M€89.8M€87.4M€51.6M€115.2M€96.2M€123.4M€53.4M
Net debt / EBITDA0.74×-11.39×-467.4×-1.16×0.09×21.81×0.35×2.47×
Cash conversion cycle (days)1812691751,059-1,344-177782