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
-1296.4%
-DKK 15.67
vs DKK 1.31 price
Levered DCF
-DKK 8.95
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.47
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-2.89×-6.12×-6.72×-6.9×-7.47×-8.78×-122.59×-63.67×
P/B0.78×5.22×3.5×2.47×1.86×1.51×27.14×32.75×
P/S1.36×4.84×5.51×5.57×9.98×31.92×101.82×132.71×
EV / EBITDA-1.34×-8.19×-9.83×-6.97×-9.35×-7.42×-147.1×-47.75×
Gross margin0.5%6.2%-37.4%-40.8%-75.4%-162.6%50.3%42.8%
Operating margin-16.5%-71.8%-72.8%-78.5%-139.9%-365.3%-109.4%-278.6%
Net margin-46.5%-79.0%-81.8%-80.8%-133.4%-365.4%-108.9%-214.6%
Current ratio1.27×0.75×1.48×2.65×5.26×11.31×1.75×1.24×
Debt / equity0×0×0×0×0×0×0.27×0×
Interest coverage0×0×-5.69×-15.12×-28.41×-17.2×-82.36×0×
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-26.9%-85.2%-51.9%-35.9%-24.9%-17.3%-29.0%-53.0%
Return on invested capital-9.5%-77.5%-46.2%-34.9%-26.1%-17.3%-17.3%-47.3%
Return on assets-15.9%-40.3%-33.8%-28.2%-22.1%-16.4%-22.9%-42.4%
Free cash flow yield-23.4%-9.6%-7.2%12.0%-31.8%-9.7%0.1%0.0%
Earnings yield-34.3%-16.3%-14.8%-14.5%-13.4%-11.4%-1.1%-1.6%
Enterprise valueDKK 2.4MDKK 48.4MDKK 54.7MDKK 54.9MDKK 65.1MDKK 43.2MDKK 87.1MDKK 59M
Net debt / EBITDA5.01×0.79×1.99×1.97×1.04×5.2×1.23×0.12×
Cash conversion cycle (days)-297-197-77-6849215-1,796299