Data as of Sep 5, 2026
EPV per share
-0.62 USD
Current price
20.82 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 | 5.43 % | 6.43 % | 7.43 % | 8.43 % | 9.43 % |
|---|---|---|---|---|---|
| 21.95 % | 2.68 | 0.15 | -1.70 | -3.11 | -4.23 |
| 22.95 % | 3.43 | 0.78 | -1.16 | -2.64 | -3.80 |
| 23.95 % | 4.17 | 1.40 | -0.62 | -2.16 | -3.37 |
| 24.95 % | 4.91 | 2.03 | -0.07 | -1.68 | -2.95 |
| 25.95 % | 5.65 | 2.66 | 0.47 | -1.20 | -2.52 |
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)
7.43 %
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.
