Data as of Sep 5, 2026
EPV per share
-10.87 EUR
Current price
49.14 EUR
Margin of safety
—
Amounts in EUR; per-share values and price in EUR.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.32 % | 6.32 % | 7.32 % | 8.32 % | 9.32 % |
|---|---|---|---|---|---|
| 1.21 % | -19.61 | -21.10 | -22.18 | -23.00 | -23.64 |
| 2.21 % | -11.84 | -14.55 | -16.53 | -18.03 | -19.20 |
| 3.21 % | -4.06 | -8.01 | -10.87 | -13.05 | -14.76 |
| 4.21 % | 3.72 | -1.46 | -5.22 | -8.08 | -10.32 |
| 5.21 % | 11.49 | 5.09 | 0.43 | -3.11 | -5.89 |
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 EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.32 %
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.
