Data as of Sep 5, 2026
EPV per share
-5.52 EUR
Current price
2.15 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 | 6.10 % | 7.10 % | 8.10 % | 9.10 % | 10.10 % |
|---|---|---|---|---|---|
| -2.58 % | -11.95 | -10.80 | -9.93 | -9.26 | -8.71 |
| -1.58 % | -8.78 | -8.07 | -7.54 | -7.13 | -6.80 |
| -0.58 % | -5.60 | -5.35 | -5.15 | -5.00 | -4.88 |
| 0.42 % | -2.43 | -2.62 | -2.76 | -2.87 | -2.96 |
| 1.42 % | 0.74 | 0.11 | -0.37 | -0.75 | -1.05 |
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.
The normalized EBIT is negative: no tax shield is applied to the loss and the resulting EPV cannot be read as a value (a company with no current earning power has no positive EPV by definition).
Amounts in EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.10 %
Provider beta (1.88) 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.
Tax rate not estimable from the statements (no financial year with both taxes and EBT positive); the default value is used (21 %).
