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
-93.4%
SEK 1.08
vs SEK 16.26 price
Levered DCF
SEK 1.01
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
8.31
Safe 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-10.41×-4.31×-1.35×-22.64×-53.33×-36.02×-5×-4.05×
P/B6.78×1.66×1.65×17.77×177.2×60.44×8.89×9.21×
P/S0×0×0×0×0×0×0×0×
EV / EBITDA-9.46×-3.3×-1.55×-20.25×-47.99×-30.56×-4.35×-3.14×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Current ratio3.31×3.3×3.01×9.34×2.27×3.73×0.82×3.53×
Debt / equity0.01×0.01×0×0.02×0.15×0×0×0×
Interest coverage-47.8×-109.73×-281.68×-359.54×-730.47×-802.18×-10.39×0×
Dividend yield0.0%0.0%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%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-65.1%-38.5%-122.5%-78.4%-332.1%-167.3%-177.4%-227.3%
Return on invested capital-54.7%-33.6%-106.1%-76.2%-288.9%-167.2%-162.3%-228.5%
Return on assets-50.3%-30.5%-94.6%-69.6%-180.6%-123.0%-100.6%-167.1%
Free cash flow yield-8.4%-25.2%-34.4%-5.2%-1.8%-3.5%-13.8%-25.5%
Earnings yield-9.6%-23.2%-74.1%-4.4%-1.9%-2.8%-20.0%-24.7%
Enterprise valueSEK 1.1BSEK 295.3MSEK 229.3MSEK 2.1BSEK 3.7BSEK 944.5MSEK 116.5MSEK 87.8M
Net debt / EBITDA0.44×0.66×0.42×1×0.27×0.47×0.13×0.25×
Cash conversion cycle (days)0-10,262-4,537-1,620-16,6240-5,912-11,122