Data as of Sep 4, 2026
EPV per share
4.95 GBP
Current price
2.44 GBP
Margin of safety
+50.8 %
Amounts in GBP; per-share values and price in GBP.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.29 % | 6.29 % | 7.29 % | 8.29 % | 9.29 % |
|---|---|---|---|---|---|
| 7.62 % | 5.46 | 4.49 | 3.79 | 3.25 | 2.83 |
| 8.62 % | 6.26 | 5.17 | 4.37 | 3.77 | 3.29 |
| 9.62 % | 7.07 | 5.84 | 4.95 | 4.28 | 3.75 |
| 10.62 % | 7.87 | 6.51 | 5.53 | 4.79 | 4.20 |
| 11.62 % | 8.67 | 7.19 | 6.12 | 5.30 | 4.66 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); 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 GBP.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.29 %
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.
