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
-57.0%
SEK 0.07
vs SEK 0.16 price
Levered DCF
SEK 0.04
After debt service
Piotroski score
0 / 9
Weak
Altman Z-score
14.85
Safe 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-4.19×-1.48×-0.46×-2.11×-10.3×-28.43×0×
P/B0.97×0.49×0.14×0.58×1.52×13.61×0×
P/S109.05×37.09×5.59×16.05×170.01×1,673.53×0×
EV / EBITDA-2.26×-1.12×0.47×-0.21×-5.2×-29.32×0×
Gross margin39.0%115.9%50.6%46.3%53.5%-1307.9%0.0%
Operating margin-3224.3%-3144.3%-1522.8%-933.7%-1875.1%-5783.9%0.0%
Net margin-2602.6%-2512.4%-1211.3%-749.8%-1626.8%-5806.1%0.0%
Current ratio15.52×4.05×6.93×10.98×7.66×4.48×0×
Debt / equity0×0×0×0×0×0×0×
Interest coverage-406.67×0×0×0×-11.1×-519.86×0×
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-23.1%-33.1%-31.3%-27.2%-14.5%-47.2%0.0%
Return on invested capital-23.0%-33.4%-31.7%-27.3%-13.3%-47.0%0.0%
Return on assets-22.4%-31.4%-29.6%-25.8%-13.2%-41.5%0.0%
Free cash flow yield-25.7%-81.0%-307.7%-69.6%-17.1%0.0%0.0%
Earnings yield-23.9%-67.7%-216.8%-46.7%-9.6%-3.5%0.0%
Enterprise valueSEK 20.5MSEK 8.4M-SEK 4.1MSEK 1.8MSEK 26.1MSEK 59.4MSEK 0
Net debt / EBITDA1.68×0.29×0.9×1.79×4.27×1.39×0×
Cash conversion cycle (days)2,946-11,3411,162499-2,1224910