Data as of Sep 5, 2026
EPV per share
-10.36 USD
Current price
16.63 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 % |
|---|---|---|---|---|---|
| -1.03 % | -12.93 | -12.67 | -12.49 | -12.35 | -12.25 |
| -0.03 % | -11.44 | -11.43 | -11.42 | -11.42 | -11.42 |
| 0.97 % | -9.94 | -10.18 | -10.36 | -10.49 | -10.59 |
| 1.97 % | -8.45 | -8.94 | -9.29 | -9.55 | -9.76 |
| 2.97 % | -6.95 | -7.69 | -8.22 | -8.62 | -8.93 |
Computed WACC (6.9 %) 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)
6.90 %
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.
