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
+3221.2%
€2.59
vs €0.08 price
Levered DCF
-€1.84
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.83
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.18×-0.21×-0.15×-0.1×-4.8×-0.68×-1.36×-1.76×
P/B-0.07×-0.08×6.91×0.17×4.98×0.81×7.87×1.46×
P/S0.04×0.03×0.03×0.02×0.3×0.04×0.07×0.1×
EV / EBITDA7.18×8.85×5×2.07×11.69×6.22×5.14×4.08×
Gross margin14.6%15.7%13.2%11.1%12.2%9.2%11.2%11.7%
Operating margin3.3%0.8%-0.8%0.3%0.3%-3.5%-0.6%1.0%
Net margin-22.6%-15.1%-18.2%5.4%-6.2%-7.0%-6.1%-1.7%
Current ratio0.4×0.78×0.84×0.93×0.93×0.97×0.73×0.87×
Debt / equity-1.04×-1.36×90.33×1.35×9.22×6.92×36.06×3.78×
Interest coverage0.83×0.19×-0.2×0.05×0.06×-1.27×-0.31×0.95×
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 equity39.9%38.2%-4750.0%47.2%-104.5%-127.9%-638.9%-25.1%
Return on invested capital20.9%3.1%-1.7%0.9%0.4%-6.1%-1.2%2.0%
Return on assets-33.5%-16.4%-17.1%6.4%-4.7%-7.0%-7.2%-1.8%
Free cash flow yield155.9%51.7%-130.3%5.4%-12.4%-141.0%-35.0%-11.2%
Earnings yield-572.6%-470.7%-687.7%273.3%-21.0%-157.4%-81.2%-17.2%
Enterprise value€1.1B€1B€450.4M€319.2M€1.7B€946M€1.5B€1.1B
Net debt / EBITDA6.72×8.34×4.54×1.71×7.12×5.34×4.18×2.66×
Cash conversion cycle (days)-31-9-11-411-10-7-21