Data as of Sep 5, 2026
EPV per share
63.42 USD
Current price
82.63 USD
Margin of safety
-30.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.67 % | 9.67 % | 10.67 % | 11.67 % | 12.67 % |
|---|---|---|---|---|---|
| 2.33 % | 42.91 | 38.76 | 35.38 | 32.58 | 30.23 |
| 3.33 % | 60.16 | 54.22 | 49.40 | 45.40 | 42.03 |
| 4.33 % | 77.41 | 69.69 | 63.42 | 58.22 | 53.84 |
| 5.33 % | 94.66 | 85.16 | 77.43 | 71.03 | 65.64 |
| 6.33 % | 111.91 | 100.62 | 91.45 | 83.85 | 77.45 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.67 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
