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
-20214.3%
-SEK 388.21
vs SEK 1.93 price
Levered DCF
-SEK 1,415.63
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-6.46
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.18×-0.2×797.73×-385.91×-6,490.38×-3,304.6×-1,930.15×-2,585.57×
P/B-1.36×-1.34×274.39×1,642.23×2,236.15×15,054.36×71,603.05×4,058.61×
P/S0.26×65.48×3,991.78×15,354.66×183,981.23×61,783.33×19,580.83×27,488.5×
EV / EBITDA-1.33×-1.21×-382.08×-1,181.57×-10,373.05×-6,224.51×-2,963.23×-3,866.92×
Gross margin-43.8%-5446.5%-923.1%99.1%-2583.4%-1531.9%-915.0%-1018.0%
Operating margin-43.8%-5446.5%-923.1%-3089.7%-2551.7%-1531.9%-915.0%-1018.0%
Net margin-143.4%-32270.4%507.5%-3983.0%-2863.1%-1868.9%-1013.5%-1063.7%
Current ratio0.57×0.06×0.45×0.17×0.19×0.91×0.08×0.57×
Debt / equity-2×0×0.01×0.07×0.03×0×0×0×
Interest coverage-3.62×-1.01×-3.87×-14×-12.8×-18.56×-18.58×-22.28×
Dividend yield0.0%0.5%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%-0.1%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity762.6%661.0%34.9%-426.0%-34.8%-455.4%-3706.0%-157.1%
Return on invested capital-233.4%111.6%-62.6%-310.1%-30.1%-373.3%-3345.9%-150.3%
Return on assets-156.0%-9501.9%29.7%-158.3%-21.2%-254.6%-198.2%-112.2%
Free cash flow yield-284.0%-35.6%-0.2%-0.1%-0.0%-0.0%-0.0%-0.1%
Earnings yield-562.0%-492.9%0.1%-0.3%-0.0%-0.0%-0.1%-0.0%
Enterprise valueSEK 11.3MSEK 10.4MSEK 10.9BSEK 16.7BSEK 66.1BSEK 34.3BSEK 25.8BSEK 29.9B
Net debt / EBITDA-0.72×0×-0.01×-0.02×-0.04×0.22×0.02×0.16×
Cash conversion cycle (days)10339144-77,4622,86525180122