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
-100.2%
-SEK 0.02
vs SEK 7.70 price
Levered DCF
-SEK 0.02
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-14.57
Distress 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-213.25×-392.42×-1.95×-58.65×-846.13×0×-28,465.91×-709.28×
P/B58.31×98.55×1.27×65.78×213.94×0×365.39×284.78×
P/S0×0×0×21,088.83×4,490.21×0×1,483.3×60,988.8×
EV / EBITDA-211.61×-426.76×-2×-212.84×-1,178.81×0×-26,027.22×-1,355.17×
Gross margin0.0%0.0%0.0%-1049.9%-68.5%0.0%106.9%292.6%
Operating margin0.0%0.0%0.0%-35144.7%-491.2%0.0%-14.9%-6067.3%
Net margin0.0%0.0%0.0%-36160.6%-530.5%0.0%-5.2%-8637.4%
Current ratio0.22×2.57×3.51×5.95×3.46×2.35×3×0.8×
Debt / equity0.1×0×0×0.03×0.02×0×0.11×0.33×
Interest coverage-133.24×-13,987.33×0×-9,146.64×-20.41×0×-2.77×-6.59×
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-27.4%-25.1%-65.1%-112.8%-25.3%0.0%-1.3%-40.3%
Return on invested capital-25.0%-26.5%-66.8%-106.9%-23.0%0.0%-0.8%-20.1%
Return on assets-22.9%-23.0%-58.3%-103.1%-23.4%0.0%-1.0%-26.5%
Free cash flow yield-0.6%-0.3%-27.6%-0.4%-0.2%0.0%-0.0%-0.1%
Earnings yield-0.5%-0.3%-51.1%-1.7%-0.1%0.0%-0.0%-0.1%
Enterprise valueSEK 7.3BSEK 15.6BSEK 247.6MSEK 21.4BSEK 117.6B-SEK 40.1MSEK 299.3BSEK 120.8B
Net debt / EBITDA-0.32×0.02×0.03×0.01×-0.03×0×9.29×-0.26×
Cash conversion cycle (days)0-2040-2193780-1654,534