Data as of Sep 5, 2026
EPV per share
-28.47 USD
Current price
15.43 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 | 7.45 % | 8.45 % | 9.45 % | 10.45 % | 11.45 % |
|---|---|---|---|---|---|
| -0.71 % | -33.36 | -33.12 | -32.94 | -32.79 | -32.66 |
| 0.29 % | -30.53 | -30.63 | -30.70 | -30.77 | -30.82 |
| 1.29 % | -27.69 | -28.13 | -28.47 | -28.74 | -28.97 |
| 2.29 % | -24.86 | -25.63 | -26.23 | -26.72 | -27.13 |
| 3.29 % | -22.03 | -23.13 | -24.00 | -24.70 | -25.28 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.45 %
Provider beta (1.90) 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.
