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
+2514.6%
€0.31
vs €0.01 price
Levered DCF
€0.14
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
0.79
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-6.32×-2.02×31.2×-20.28×-13.17×-10.03×-110.82×6.44×
P/B2.29×1.78×1.18×81.97×9.75×51.04×18.29×0.15×
P/S0.27×0.18×0.31×3.75×4.43×4.65×5.11×0.06×
EV / EBITDA9.92×12.68×2.62×-54.1×-30.22×-22.45×556.9×1.12×
Gross margin0.3%42.7%-9.5%34.8%35.4%-14.7%0.4%35.7%
Operating margin0.0%-5.8%-23.8%-10.0%-21.6%-24.8%0.5%4.2%
Net margin-4.2%-8.8%1.0%-27.1%-33.4%-45.9%-4.6%0.9%
Current ratio1.47×1.42×1.54×1.32×2.51×1.64×1.33×1.52×
Debt / equity2.43×3.66×1.31×18.39×2.27×5.98×0.75×0.52×
Interest coverage0×-2.92×0.99×-3.51×-2.76×-18×0.52×3.8×
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-36.2%-87.1%3.7%-593.1%-73.5%-503.3%-16.5%2.3%
Return on invested capital0.0%-9.7%-32.0%-10.0%-12.6%-30.9%0.8%4.6%
Return on assets-5.1%-8.9%0.9%-17.1%-14.8%-38.7%-5.0%0.8%
Free cash flow yield-4.2%-30.4%-63.3%-6.1%-4.2%-1.5%-1.1%-137.8%
Earnings yield-15.8%-49.0%3.2%-7.2%-7.5%-9.9%-0.9%15.6%
Enterprise value€361.5M€326.6M€325.6M€2.1B€1.5B€2.1B€3.8B€63M
Net debt / EBITDA4.34×7.78×1.05×-8.34×-1.28×-1.6×17.15×0.43×
Cash conversion cycle (days)89114104158160100111142