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
-78.5%
SEK 0.29
vs SEK 1.33 price
Levered DCF
SEK 0.09
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
47.81
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.47×-5.06×-2.53×-2.09×-11.2×-61.54×-66.67×-707.96×
P/B0.34×0.4×0.58×0.66×0.96×4.03×17.28×19.25×
P/S-19.95×2.49×269×-55.57×-158.19×4,897.22×14,225.06×0×
EV / EBITDA-1.25×-6.53×-2.53×-1.79×-6.32×-59.78×-119.07×-872,495.83×
Gross margin100.0%95.8%-1034.0%254.5%166.1%100.0%100.0%0.0%
Operating margin407.6%-38.2%-3556.9%573.7%650.7%-1970.2%-3191.8%0.0%
Net margin1350.3%-49.2%-10663.1%2668.0%1416.1%-8173.0%-11939.6%0.0%
Current ratio15.43×1.62×0.13×1.1×1.86×10.36×0×205.1×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage0×0×-66.48×0×-228,120×0×0×0×
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-23.3%-7.9%-22.9%-31.8%-8.6%-6.7%-14.5%-2.7%
Return on invested capital-7.0%-6.1%-7.7%-6.8%-3.9%-1.6%-3.9%-3.0%
Return on assets-23.1%-7.8%-19.7%-28.2%-7.0%-6.7%-14.5%-2.7%
Free cash flow yield-28.9%-68.0%-6.5%-11.7%-7.6%-0.8%0.0%0.0%
Earnings yield-67.7%-19.8%-39.6%-48.0%-9.0%-1.7%-0.8%-0.1%
Enterprise valueSEK 43.5MSEK 66.2MSEK 103.3MSEK 128MSEK 171.6MSEK 320MSEK 320.5MSEK 319.3M
Net debt / EBITDA0.23×0.02×0.01×0.25×3.89×0.14×0.07×3,744.61×
Cash conversion cycle (days)-1,520-3612,367-1,867-3,3370139,0640