Data as of Sep 5, 2026
EPV per share
-10.94 USD
Current price
75.84 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 | 5.23 % | 6.23 % | 7.23 % | 8.23 % | 9.23 % |
|---|---|---|---|---|---|
| 31.58 % | 2.41 | -6.87 | -13.59 | -18.68 | -22.66 |
| 32.58 % | 4.25 | -5.33 | -12.27 | -17.52 | -21.63 |
| 33.58 % | 6.08 | -3.80 | -10.94 | -16.35 | -20.59 |
| 34.58 % | 7.91 | -2.26 | -9.62 | -15.19 | -19.55 |
| 35.58 % | 9.75 | -0.72 | -8.29 | -14.02 | -18.51 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.23 %
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.
