Data as of Sep 5, 2026
EPV per share
17.21 USD
Current price
57.25 USD
Margin of safety
-232.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.49 % | 8.49 % | 9.49 % | 10.49 % | 11.49 % |
|---|---|---|---|---|---|
| 12.62 % | 19.99 | 16.16 | 13.15 | 10.71 | 8.69 |
| 13.62 % | 22.56 | 18.43 | 15.18 | 12.54 | 10.36 |
| 14.62 % | 25.13 | 20.70 | 17.21 | 14.38 | 12.04 |
| 15.62 % | 27.70 | 22.97 | 19.24 | 16.21 | 13.72 |
| 16.62 % | 30.27 | 25.24 | 21.27 | 18.05 | 15.39 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.49 %
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.
