Data as of Sep 5, 2026
EPV per share
-25.83 USD
Current price
14.06 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 % |
|---|---|---|---|---|---|
| -0.75 % | -28.57 | -28.36 | -28.21 | -28.10 | -28.02 |
| 0.25 % | -26.90 | -26.97 | -27.02 | -27.06 | -27.09 |
| 1.25 % | -25.23 | -25.58 | -25.83 | -26.01 | -26.16 |
| 2.25 % | -23.56 | -24.18 | -24.63 | -24.97 | -25.23 |
| 3.25 % | -21.88 | -22.79 | -23.44 | -23.92 | -24.30 |
Computed WACC (4.9 %) 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)
4.90 %
Provider beta (0.28) outside the sanity band [0.70, 1.50]; capped to 0.70 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.
