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
-1024.5%
-€0.18
vs €0.02 price
Levered DCF
-€0.20
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.54
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/E17.75×-17.11×-468.42×175×-280.88×-124.57×-431.82×-1,380.77×
P/B2.28×53.46×191.72×174.87×-418.6×-6,314.77×311.12×177.77×
P/S0.6×9×21.57×42.82×40.97×34.79×42.44×31.79×
EV / EBITDA-33.36×-20.47×937.38×137.18×-989.93×-211.93×-1,846.41×4,723.23×
Gross margin24.2%74.2%66.9%5.9%65.1%64.4%58.8%58.1%
Operating margin-5.6%-37.6%-5.8%-21.8%-12.9%-23.6%-10.2%-1.2%
Net margin3.4%-53.2%-4.6%24.5%-14.7%-28.0%-9.8%-2.3%
Current ratio1.3×0.82×0.86×4.83×0.84×0.88×1.01×1.25×
Debt / equity0.65×0.34×3.56×1.39×-5.01×-124.48×2.64×1.73×
Interest coverage-2.52×-16.55×-2.7×-13.46×-6.85×-8.1×-5.7×-0.92×
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 equity12.9%-315.7%-40.6%100.0%149.8%5087.2%-71.7%-12.7%
Return on invested capital-9.7%-120.7%-14.4%-17.9%-23.4%-27.0%-54.2%-2.1%
Return on assets3.9%-32.9%-4.1%18.6%-8.6%-15.5%-9.3%-2.2%
Free cash flow yield-22.1%-2.8%-0.9%0.0%0.1%0.4%0.1%-0.3%
Earnings yield5.7%-5.9%-0.2%0.6%-0.4%-0.8%-0.2%-0.1%
Enterprise value€21.2M€156.8M€625.2M€1B€983M€748.5M€2B€1.8B
Net debt / EBITDA-4.42×0.09×12.4×0.44×-6.46×-2.75×-11.71×28.83×
Cash conversion cycle (days)111556250180157306180142