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
-3355.5%
-€0.37
vs €0.01 price
Levered DCF
-€0.20
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-67.28
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-1.74×-0.6×-1×-7.3×-550×0.9×-0.66×-0.63×
P/B-0.3×-0.32×-1.61×-19.48×-1.71×-3.16×-0.31×-0.55×
P/S0×17.08×0.84×0.66×0×19.9×10.26×7.39×
EV / EBITDA-3.37×-5.4×-3.71×-19.63×311.26×0.83×-6.05×-5.05×
Gross margin0.0%-188.7%21.1%20.3%0.0%-192.3%-788.8%-629.0%
Operating margin0.0%-1021.0%-24.2%-10.3%0.0%-193.8%-1496.7%-1128.7%
Net margin0.0%-2867.7%-84.4%-9.1%0.0%2214.3%-1540.4%-1173.8%
Current ratio0.51×0.19×0.7×1.01×0.21×0.11×0.03×0.05×
Debt / equity-0.23×-0.68×-2.26×-18.5×-1.03×-0.18×-1.79×-2.78×
Interest coverage-25.12×-3.42×-7.83×-66.75×0.42×-3.91×-45.47×-24.71×
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 equity17.4%54.5%161.3%268.4%0.3%-352.2%46.0%87.7%
Return on invested capital186.3%59.9%-33.3%-16.6%7.7%33.7%-50.0%-43.1%
Return on assets-160.0%-340.0%-46.4%-9.5%-2.1%1541.9%-19.6%-20.0%
Free cash flow yield-4.5%310.6%-48.8%9.1%0.7%1.5%-69.1%-88.5%
Earnings yield-57.5%-167.9%-100.1%-13.8%-0.2%111.3%-150.1%-158.8%
Enterprise value€1.7M€3.3M€7.1M€8.6M€9.6M€2.8M€16.8M€14.4M
Net debt / EBITDA-1.47×-3.65×-2.03×-7.98×117.19×0.04×-5.17×-4.21×
Cash conversion cycle (days)-32,876-2,783-102-1-4,599153-353-492