Data as of Sep 5, 2026
EPV per share
80.81 USD
Current price
62.79 USD
Margin of safety
+22.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.90 % | 7.90 % | 8.90 % | 9.90 % | 10.90 % |
|---|---|---|---|---|---|
| 7.78 % | 83.93 | 68.30 | 56.19 | 46.52 | 38.62 |
| 8.78 % | 99.81 | 82.18 | 68.50 | 57.59 | 48.67 |
| 9.78 % | 115.69 | 96.05 | 80.81 | 68.66 | 58.73 |
| 10.78 % | 131.57 | 109.92 | 93.13 | 79.73 | 68.79 |
| 11.78 % | 147.46 | 123.79 | 105.44 | 90.80 | 78.84 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.90 %
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.
