Data as of Sep 5, 2026
EPV per share
20.50 USD
Current price
62.77 USD
Margin of safety
-206.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.53 % | 6.53 % | 7.53 % | 8.53 % | 9.53 % |
|---|---|---|---|---|---|
| 6.55 % | 22.33 | 15.55 | 10.58 | 6.77 | 3.76 |
| 7.55 % | 29.08 | 21.27 | 15.54 | 11.15 | 7.68 |
| 8.55 % | 35.84 | 26.99 | 20.50 | 15.53 | 11.60 |
| 9.55 % | 42.60 | 32.72 | 25.46 | 19.91 | 15.52 |
| 10.55 % | 49.35 | 38.44 | 30.42 | 24.29 | 19.44 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.53 %
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.
