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
-6608051.1%
-SEK 2,180.62
vs SEK 0.03 price
Levered DCF
-SEK 3,827.11
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.52
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/E-2.36×-0×-0.49×-0.11×-10.12×-24.34×-309,204.38×
P/B0×-0×-20.17×0.97×2.53×6.51×90.12×
P/S0×0×318.62×22.63×70.42×0×0×
EV / EBITDA-0.8×-1.68×-1.44×-0.09×-12.28×3.92×-309,003.02×
Gross margin36.8%-7.0%47.8%-1389.6%41.5%0.0%0.0%
Operating margin-63.2%-17.9%-61041.3%-5362.3%-630.6%0.0%0.0%
Net margin-43.5%-24.4%-64887.0%-21267.9%-695.1%0.0%0.0%
Current ratio0.75×0.32×1.64×1.11×3.67×2.73×1.5×
Debt / equity0.24×-1.18×-22.52×0.19×0.03×0.02×0×
Interest coverage-7.73×-3.57×-5.62×-419.63×-8×0×0×
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-21.2%128.4%4108.5%-911.0%-24.9%-26.6%-0.0%
Return on invested capital-23.0%-215.7%-126.3%-161.8%-21.6%0.0%0.0%
Return on assets-14.4%-152.2%-112.4%-542.6%-22.8%-23.4%-0.0%
Free cash flow yield-13778.0%-9539.8%-162.1%-127.1%-11.7%-3.0%-0.0%
Earnings yield-59458.7%-37628.5%-203.6%-939.7%-9.9%-4.1%-0.0%
Enterprise valueSEK 83.8MSEK 45.3MSEK 49.9MSEK 31.6MSEK 911.2MSEK 243.5MSEK 76.6M
Net debt / EBITDA-0.8×-1.67×-0.59×0.02×0.33×-0.16×201.36×
Cash conversion cycle (days)-41-283-2,3407901,07000