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
-1716.9%
-€16.17
vs €1.00 price
Levered DCF
-€11.75
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-2.35
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-1.49×-0.61×-2.18×-3.03×-10.14×-81.67×-90.74×-79.03×
P/B0.9×0.72×0.67×0.68×1.31×25.05×29.2×62.88×
P/S0.23×0.24×0.47×0.65×1.65×5.1×6.11×6.82×
EV / EBITDA-5.57×-0.91×-4.3×-3.2×-26.16×156.71×289.18×-713.97×
Gross margin10.3%51.3%11.1%51.8%16.9%21.9%21.4%48.4%
Operating margin-16.8%-22.2%-14.2%-14.4%-13.3%-3.2%-3.7%-4.2%
Net margin-15.5%-39.2%-21.4%-21.4%-16.2%-6.2%-6.7%-8.8%
Current ratio1.97×2.64×3.3×4.87×6.32×0.72×1.56×1.46×
Debt / equity1.3×0.92×0.56×0.31×0.21×2.03×1.9×2.03×
Interest coverage-10.1×-13.56×-8.66×-10.23×-5.5×-1.15×-1.32×-1.05×
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-61.0%-118.1%-30.8%-22.4%-12.9%-30.7%-31.9%-80.7%
Return on invested capital-27.7%-33.4%-12.7%-11.3%-8.6%-5.1%-6.1%-12.3%
Return on assets-19.5%-49.5%-15.6%-15.3%-9.7%-8.4%-7.7%-17.7%
Free cash flow yield-3.3%-43.5%-8.2%-29.7%-13.7%-1.8%-0.8%-1.2%
Earnings yield-67.5%-163.0%-45.9%-32.9%-9.9%-1.2%-1.1%-1.3%
Enterprise value€45.7M€46.3M€80.2M€70.3M€221.8M€890.3M€883.4M€855.3M
Net debt / EBITDA-0.48×0.11×1.29×3.01×11.55×9.36×10.49×-15.21×
Cash conversion cycle (days)4672318122281933