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
+232.6%
€1.30
vs €0.39 price
Levered DCF
€0.59
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
2.95
Grey zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-69.83×-106×-15.65×-3.11×-11×-2.38×12.42×-4.29×
P/B4.52×10×25.96×15.83×-0.46×-0.3×-0.82×-0.41×
P/S2.4×0×0×0×0.16×0.11×0.14×0.09×
EV / EBITDA36.48×14.5×-493.12×-2.77×18.86×6.86×4.49×5.27×
Gross margin21.5%0.0%0.0%0.0%17.5%18.0%20.7%18.5%
Operating margin1.9%0.0%0.0%0.0%-0.4%6.3%10.4%8.3%
Net margin-3.5%0.0%0.0%0.0%-1.5%-4.8%1.2%-2.1%
Current ratio1.44×2.33×2.54×0.05×1.47×1.51×1.36×1.41×
Debt / equity0.98×0×0×0.4×-2.44×-2.47×-3.41×-2.99×
Interest coverage1.14×-397×-66.86×-0.44×-16.04×1.01×2.89×2.02×
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-6.5%-9.6%-165.5%-525.5%4.2%12.4%-6.6%9.5%
Return on invested capital1.7%-23.0%-52.1%0.4%-0.6%-9.7%8.5%-0.8%
Return on assets-2.4%-8.4%-118.9%-2.3%-1.4%-4.5%1.3%-2.2%
Free cash flow yield0.7%0.0%-7.4%-209.5%7.8%44.5%21.1%12.0%
Earnings yield-1.4%-1.0%-6.4%-33.2%-9.1%-42.0%8.0%-23.3%
Enterprise value€53.4M€16.8M€21.2M€30.4M€313.5M€286.2M€304.3M€263.5M
Net debt / EBITDA5.61×-0.39×10.37×0.01×15.1×5.95×3.47×4.52×
Cash conversion cycle (days)13500-747143138122119