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
-2200.4%
-€4.47
vs €0.21 price
Levered DCF
-€5.55
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.89
Grey 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-14.89×173.08×11.93×-19.4×-4.96×-2.41×-9.36×-1,020.2×
P/B1.49×2.58×3.14×3.59×2.02×1.38×2.17×2.69×
P/S0.35×0.52×0.71×0.69×5.16×5.25×4.62×7.28×
EV / EBITDA-2,696.27×17.69×37.5×-150.11×-9.26×-4.35×-46.07×41.15×
Gross margin5.5%99.1%6.4%4.4%15.3%-32.6%24.6%37.2%
Operating margin-2.8%1.2%-0.6%-5.0%-153.5%-205.9%-46.4%-3.9%
Net margin-2.3%0.3%6.0%-3.6%-105.5%-217.7%-49.2%-0.7%
Current ratio1.88×2.59×2.9×1.34×1.69×2.57×2.41×7.25×
Debt / equity0.38×0.46×0.61×0.91×0.59×0×0×0×
Interest coverage-7.91×2.89×-1.07×-12.84×-112.57×0×-145.84×-639.46×
Dividend yield0.8%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio-12.1%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-10.0%1.5%26.3%-18.5%-41.3%-57.1%-23.1%-0.3%
Return on invested capital-6.7%1.8%7.7%-16.0%-57.5%-52.5%-21.3%-0.8%
Return on assets-5.7%0.8%13.7%-8.2%-23.0%-45.8%-16.9%-0.2%
Free cash flow yield-4.7%2.6%1.8%-21.1%-5.4%-14.2%-17.2%-13.9%
Earnings yield-6.7%0.6%8.4%-5.2%-20.5%-41.4%-10.6%-0.1%
Enterprise value€7.5M€12.1M€15M€12.8M€5.4M€4.4M€10.7M€14.9M
Net debt / EBITDA-493.47×0.44×2.54×-10.53×2.25×0.46×5.28×-9.02×
Cash conversion cycle (days)20-2,3302949171436391217