Data as of Sep 5, 2026
EPV per share
-2.36 USD
Current price
2.75 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 | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 12.06 % | -1.84 | -2.36 | -2.74 | -3.02 | -3.23 |
| 13.06 % | -1.58 | -2.15 | -2.55 | -2.85 | -3.09 |
| 14.06 % | -1.32 | -1.93 | -2.36 | -2.69 | -2.94 |
| 15.06 % | -1.06 | -1.71 | -2.18 | -2.53 | -2.80 |
| 16.06 % | -0.80 | -1.50 | -1.99 | -2.37 | -2.66 |
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.
Computed WACC (6.0 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
5.99 %
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.
