Data as of Sep 5, 2026
EPV per share
-3.58 USD
Current price
10.55 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 | 6.67 % | 7.67 % | 8.67 % | 9.67 % | 10.67 % |
|---|---|---|---|---|---|
| 0.27 % | -8.60 | -8.72 | -8.82 | -8.89 | -8.95 |
| 1.27 % | -5.20 | -5.76 | -6.20 | -6.54 | -6.82 |
| 2.27 % | -1.79 | -2.80 | -3.58 | -4.19 | -4.69 |
| 3.27 % | 1.61 | 0.16 | -0.96 | -1.84 | -2.56 |
| 4.27 % | 5.02 | 3.12 | 1.67 | 0.51 | -0.43 |
The normalized EBIT margin comes from only 4 financial year(s) (2021–2024); 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)
8.67 %
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.
