Data as of Sep 5, 2026
EPV per share
69.42 USD
Current price
44.85 USD
Margin of safety
+35.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.88 % | 6.88 % | 7.88 % | 8.88 % | 9.88 % |
|---|---|---|---|---|---|
| 7.27 % | 74.35 | 59.56 | 48.52 | 39.97 | 33.15 |
| 8.27 % | 88.35 | 71.53 | 58.97 | 49.24 | 41.48 |
| 9.27 % | 102.35 | 83.49 | 69.42 | 58.51 | 49.82 |
| 10.27 % | 116.35 | 95.46 | 79.87 | 67.79 | 58.15 |
| 11.27 % | 130.36 | 107.43 | 90.32 | 77.06 | 66.49 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.88 %
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.
