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
-3850.7%
-€35.63
vs €0.95 price
Levered DCF
-€34.28
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-2.68
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-1.55×-5.52×-34.88×-27.33×-61.79×-169.88×0.47×-0.14×
P/B1.01×1.72×3.07×4.11×11.66×70.58×0.91×61.71×
P/S2.26×5.32×7.8×24.24×64.26×298.12×47.2×0×
EV / EBITDA-4.23×-15.94×151.06×-33.49×-69.24×-210.76×-2.75×-215.45×
Gross margin-54.8%46.7%78.5%65.2%52.6%106.3%-1215.9%0.0%
Operating margin-127.6%-80.4%-3.3%-88.2%-102.1%-175.8%12.0%0.0%
Net margin-145.5%-96.7%-22.7%-88.5%-103.1%-172.4%10.1%0.0%
Current ratio0.68×1.41×2.92×1.72×2.88×1.49×1.29×0.65×
Debt / equity0.85×0.57×0.48×0.04×0.1×0.24×0.42×0.31×
Interest coverage-4.64×-3.05×-0.26×-137.56×-97.75×-162.82×0×-1.58×
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-65.3%-31.2%-8.9%-15.0%-18.7%-40.8%0.2%-43.7%
Return on invested capital-29.2%-15.8%-0.8%-14.0%-16.2%-31.3%0.1%-12.9%
Return on assets-22.8%-14.5%-5.1%-12.0%-14.0%-24.5%0.1%-2.5%
Free cash flow yield-15.9%-12.9%-9.9%-18.3%-6.1%-1.0%-19.5%-0.0%
Earnings yield-64.4%-18.2%-2.9%-3.6%-1.6%-0.6%0.2%-0.7%
Enterprise value€81.9M€147.1M€270.7M€354.4M€527.5M€615M€3.9M€10.3M
Net debt / EBITDA-1.65×-3.59×13.43×0.12×1.97×0.73×-0.21×14.96×
Cash conversion cycle (days)846845841-140-9591,1370