Data as of Sep 5, 2026
EPV per share
-28.69 GBP
Current price
10.78 GBP
Margin of safety
—
Amounts in EUR; per-share values and price in GBP.
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 % |
|---|---|---|---|---|---|
| 1.37 % | -34.54 | -35.84 | -36.76 | -37.45 | -37.99 |
| 2.37 % | -28.90 | -31.13 | -32.73 | -33.92 | -34.86 |
| 3.37 % | -23.25 | -26.42 | -28.69 | -30.39 | -31.72 |
| 4.37 % | -17.60 | -21.72 | -24.66 | -26.86 | -28.58 |
| 5.37 % | -11.95 | -17.01 | -20.62 | -23.33 | -25.44 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); 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 (4.2 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
4.16 %
Provider beta (1.91) 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.
