Data as of Sep 5, 2026
EPV per share
-54.74 USD
Current price
51.63 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 % |
|---|---|---|---|---|---|
| 5.12 % | -54.65 | -57.02 | -58.71 | -59.98 | -60.97 |
| 6.12 % | -51.87 | -54.71 | -56.73 | -58.25 | -59.43 |
| 7.12 % | -49.09 | -52.39 | -54.74 | -56.51 | -57.88 |
| 8.12 % | -46.32 | -50.07 | -52.76 | -54.77 | -56.34 |
| 9.12 % | -43.54 | -47.76 | -50.77 | -53.04 | -54.79 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); 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 (6.4 %) 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)
6.39 %
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.
Tax rate not estimable from the statements (no financial year with both taxes and EBT positive); the default value is used (21 %).
