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
-2714.6%
-SEK 130.73
vs SEK 5.00 price
Levered DCF
-SEK 142.49
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-18.36
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/E-0.5×-46.24×-1,837.59×-2,976.84×-7,700×-821.33×-534.63×-313.98×
P/B2.14×61.09×1,092.89×1,907.42×4,366.64×739.69×1,084.18×553.63×
P/S4.52×690.3×4,487.82×32,038.98×1,180,395.39×3,738.94×479.74×1,580.75×
EV / EBITDA-1.37×-73.06×-1,865.26×-2,886.18×-7,554.27×-862.52×-534.96×-354.74×
Gross margin80.4%1165.4%79.0%9.2%-418.0%71.3%57.9%38.2%
Operating margin-579.4%-949.8%-244.4%-1129.8%-15831.4%-439.0%-91.9%-498.5%
Net margin-913.2%-979.1%-244.4%-1076.1%-15889.7%-456.8%-90.6%-503.5%
Current ratio1.16×2.28×6.52×5.79×10.51×2.81×1.35×1.84×
Debt / equity1.71×0.06×0.15×0×0×0×0.37×0×
Interest coverage0×-30.16×0×-16,127.85×-308.55×-24.7×-250.33×-101.14×
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-431.8%-86.6%-59.5%-64.1%-58.8%-90.4%-204.7%-176.3%
Return on invested capital-147.6%-79.6%-51.9%-67.3%-58.6%-86.9%-150.0%-174.6%
Return on assets-136.5%-71.8%-46.7%-57.0%-54.5%-76.6%-112.9%-103.4%
Free cash flow yield-86.7%-1.4%-0.1%-0.0%-0.0%-0.1%-0.3%-0.4%
Earnings yield-202.1%-1.4%-0.1%-0.0%-0.0%-0.1%-0.2%-0.3%
Enterprise valueSEK 21.4MSEK 1.8BSEK 30.6BSEK 46.2BSEK 120.4BSEK 7.4BSEK 6.1BSEK 8.6B
Net debt / EBITDA-0.57×0.17×0.71×0.66×1.17×0.4×-0.04×0.61×
Cash conversion cycle (days)4,058891,3051,2814,740-57885