Data as of Sep 5, 2026
EPV per share
2.15 EUR
Current price
3.84 EUR
Margin of safety
-78.9 %
Amounts in EUR; per-share values and price in EUR.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.01 % | 7.01 % | 8.01 % | 9.01 % | 10.01 % |
|---|---|---|---|---|---|
| -0.76 % | 1.90 | 1.91 | 1.92 | 1.93 | 1.94 |
| 0.24 % | 2.04 | 2.04 | 2.04 | 2.03 | 2.03 |
| 1.24 % | 2.19 | 2.17 | 2.15 | 2.13 | 2.12 |
| 2.24 % | 2.34 | 2.29 | 2.26 | 2.23 | 2.21 |
| 3.24 % | 2.49 | 2.42 | 2.37 | 2.33 | 2.30 |
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)
8.01 %
Provider beta (0.56) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
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.
