Data as of Sep 5, 2026
EPV per share
-26.24 USD
Current price
14.77 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.44 % | 8.44 % | 9.44 % | 10.44 % | 11.44 % |
|---|---|---|---|---|---|
| 10.52 % | -25.33 | -27.06 | -28.43 | -29.54 | -30.45 |
| 11.52 % | -23.94 | -25.84 | -27.33 | -28.54 | -29.54 |
| 12.52 % | -22.55 | -24.61 | -26.24 | -27.55 | -28.64 |
| 13.52 % | -21.15 | -23.38 | -25.14 | -26.56 | -27.73 |
| 14.52 % | -19.76 | -22.16 | -24.04 | -25.57 | -26.82 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.44 %
Cost of debt approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
