Data as of Sep 5, 2026
EPV per share
-43.00 USD
Current price
67.06 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 | 8.27 % | 9.27 % | 10.27 % | 11.27 % | 12.27 % |
|---|---|---|---|---|---|
| 28.86 % | -34.64 | -41.13 | -46.35 | -50.65 | -54.25 |
| 29.86 % | -32.56 | -39.27 | -44.67 | -49.12 | -52.84 |
| 30.86 % | -30.47 | -37.41 | -43.00 | -47.59 | -51.44 |
| 31.86 % | -28.39 | -35.55 | -41.32 | -46.06 | -50.03 |
| 32.86 % | -26.31 | -33.69 | -39.64 | -44.53 | -48.63 |
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.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.27 %
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 %).
