Data as of Sep 5, 2026
EPV per share
-15.36 USD
Current price
23.23 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 | 7.31 % | 8.31 % | 9.31 % | 10.31 % | 11.31 % |
|---|---|---|---|---|---|
| -0.70 % | -19.89 | -19.67 | -19.49 | -19.35 | -19.24 |
| 0.30 % | -17.26 | -17.35 | -17.43 | -17.49 | -17.54 |
| 1.30 % | -14.62 | -15.04 | -15.36 | -15.62 | -15.83 |
| 2.30 % | -11.99 | -12.72 | -13.29 | -13.75 | -14.13 |
| 3.30 % | -9.36 | -10.40 | -11.22 | -11.88 | -12.43 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.31 %
Provider beta (2.34) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
