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
-52637.2%
-SEK 627.82
vs SEK 1.20 price
Levered DCF
-SEK 650.12
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
0.45
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2026FY2025FY2024FY2023FY2022FY2021
P/E-3.35×-3.06×-4.58×-4×-5.92×-36×
P/B0×0×1.36×1.58×1.26×5.13×
P/S1.79×0×1.92×7.61×15.71×69.81×
EV / EBITDA0×0×-4.56×-3.79×-3.9×-37.52×
Gross margin24.8%0.0%43.5%38.5%28.4%16.3%
Operating margin-48.4%0.0%-38.2%-190.8%-265.9%-198.7%
Net margin-53.7%0.0%-41.8%-189.3%-265.9%-196.4%
Current ratio0×0×1.49×2.31×6.02×3.63×
Debt / equity0×0×0×0×0×0×
Interest coverage0×-12.47×-9.2×0×0×-160.6×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2026FY2025FY2024FY2023FY2022FY2021
Return on equity0.0%0.0%-29.7%-39.3%-21.3%-14.4%
Return on invested capital0.0%0.0%-22.9%-32.0%-18.1%-14.6%
Return on assets0.0%0.0%-17.0%-26.6%-16.9%-13.0%
Free cash flow yield0.0%-23.1%-37.7%-30.8%-45.5%-13.7%
Earnings yield-30.0%-32.6%-21.8%-24.9%-16.9%-2.8%
Enterprise valueSEK 0SEK 0SEK 55.4MSEK 69.6MSEK 53.3MSEK 184.4M
Net debt / EBITDA0×0×1.26×0.47×2.44×2.68×
Cash conversion cycle (days)002881406649