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
-108.5%
-DKK 508.93
vs DKK 6,000.00 price
Levered DCF
DKK 132.23
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
175.96
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-31.44×-4.69×-11.07×-10.62×-31.88×2.01×-0.03×-0.04×
P/B2.12×2.79×3.02×2.84×2.23×1.28×0.05×0.15×
P/S69.17×19.44×15.49×10.62×22.75×3.12×0×5.18×
EV / EBITDA-61.37×-6.18×-10.07×-10.13×-32.45×4.05×1.54×-1.63×
Gross margin90.0%85.7%90.0%100.0%100.0%44.8%0.0%0.0%
Operating margin-100.0%-385.7%-240.0%-153.3%-285.7%-72.4%0.0%233.3%
Net margin-220.0%-414.3%-140.0%-100.0%-71.4%155.2%0.0%-11650.0%
Current ratio89×108×0×50.33×120×16.4×7.09×0.91×
Debt / equity0×0×0×0×0×0×0×0.27×
Interest coverage0×0×0×-23×-20×-21×-80×104.29×
Dividend yield0.0%0.0%0.0%8.4%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%-89.7%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-6.7%-59.4%-27.3%-26.7%-7.0%63.5%-155.6%-345.9%
Return on invested capital-3.1%-55.3%-46.8%-41.0%-28.1%-29.7%65.7%4.4%
Return on assets-6.7%-59.3%-27.3%-26.6%-7.0%61.8%-146.2%-54.6%
Free cash flow yield-2.2%-2.1%-1.9%-0.8%-1.9%22.0%-323.6%-81.1%
Earnings yield-3.2%-21.3%-9.0%-9.4%-3.1%49.7%-3118.5%-2249.5%
Enterprise valueDKK 61.4MDKK 92.1MDKK 105MDKK 105.4MDKK 96.5MDKK 48.2M-DKK 42.4M-DKK 676.9M
Net debt / EBITDA7.8×0.63×1×1.25×7.36×-1.61×2.27×-2.05×
Cash conversion cycle (days)1102153761017,760