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
-337.8%
-€1.09
vs €0.46 price
Levered DCF
-€1.36
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-1.15
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E8.42×-0.71×-13.23×29.5×-483.59×-176.23×60.25×
P/B-3.43×-1.88×2.17×2.31×3.83×6.1×4.48×
P/S1.51×0.45×0.77×0.66×1.63×3.69×0.23×
EV / EBITDA-5.98×-5.98×-284.56×14.6×134.58×-237.4×12.67×
Gross margin-7.2%28.6%41.4%42.1%36.7%24.9%27.5%
Operating margin-51.6%-16.2%-3.1%6.5%-1.0%-8.5%3.3%
Net margin18.2%-63.1%-5.7%2.3%-0.3%-2.1%0.4%
Current ratio1.6×0.7×0.93×0.87×0.95×1.71×0.91×
Debt / equity-4.33×-2.67×1.73×1.01×0.75×0.6×4.58×
Interest coverage-1.74×-2.27×-0.53×8.77×-1.04×-5.62×1.96×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-41.4%265.3%-16.2%8.0%-0.8%-3.5%7.4%
Return on invested capital-20.2%-38.7%-2.3%7.8%-0.3%-3.6%9.5%
Return on assets3.8%-44.4%-3.2%2.4%-0.2%-1.6%0.5%
Free cash flow yield-1.4%-2.0%-8.8%-15.9%-13.9%-4.8%-0.6%
Earnings yield12.1%-141.3%-7.5%3.5%-0.2%-0.6%1.7%
Enterprise value€188.8M€343.7M€529.8M€520.5M€637.6M€828.5M€137M
Net debt / EBITDA-2.64×-3.44×-116.57×4.06×15.73×11.42×5.22×
Cash conversion cycle (days)337-5362-18137848