Data as of Sep 5, 2026
EPV per share
46.31 USD
Current price
58.49 USD
Margin of safety
-26.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.21 % | 9.21 % | 10.21 % | 11.21 % | 12.21 % |
|---|---|---|---|---|---|
| 15.78 % | 51.07 | 45.57 | 41.14 | 37.50 | 34.46 |
| 16.78 % | 54.28 | 48.43 | 43.72 | 39.86 | 36.62 |
| 17.78 % | 57.50 | 51.30 | 46.31 | 42.21 | 38.78 |
| 18.78 % | 60.71 | 54.16 | 48.90 | 44.57 | 40.95 |
| 19.78 % | 63.93 | 57.03 | 51.48 | 46.92 | 43.11 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.21 %
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.
