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
-72.6%
SEK 0.84
vs SEK 3.05 price
Levered DCF
-SEK 1.04
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-18.16
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020
P/E-5.16×-5.07×-2.27×-1.38×-35.03×-280.09×
P/B-139.7×4.41×1.94×1.9×1.69×6.08×
P/S30.78×43,924.67×12,064.64×0×0×0×
EV / EBITDA-5.41×-4.61×3.24×12.75×-17.2×0×
Gross margin-181.7%100.0%100.0%0.0%0.0%0.0%
Operating margin-595.7%-868500.0%-530066.7%0.0%0.0%0.0%
Net margin-598.3%-868800.0%-530066.7%0.0%0.0%0.0%
Current ratio1.01×3.09×7.94×10.29×10.63×1.72×
Debt / equity-12.78×0×0×0×0×0×
Interest coverage-93.91×0×0×0×0×0×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020
Return on equity2715.5%-87.3%-85.3%-137.3%-4.8%-2.2%
Return on invested capital-229.6%-87.3%-85.3%-128.2%-4.8%-2.2%
Return on assets-103.9%-76.0%-78.2%-126.4%-4.6%-1.7%
Free cash flow yield-15.9%-20.0%-47.2%-34.3%-7.5%-0.0%
Earnings yield-19.4%-19.8%-43.9%-72.4%-2.9%-0.4%
Enterprise valueSEK 85.8MSEK 40.1MSEK 23.6MSEK 35.3MSEK 84.2MSEK 168.1M
Net debt / EBITDA-0.24×0.44×-1.74×-10.53×10.47×0×
Cash conversion cycle (days)323263,165100,862000