Data as of Sep 5, 2026
EPV per share
8.30 USD
Current price
37.51 USD
Margin of safety
-351.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.19 % | 8.19 % | 9.19 % | 10.18 % | 11.19 % |
|---|---|---|---|---|---|
| 9.70 % | 8.75 | 7.78 | 7.02 | 6.42 | 5.92 |
| 10.70 % | 9.57 | 8.50 | 7.66 | 6.99 | 6.44 |
| 11.70 % | 10.38 | 9.21 | 8.30 | 7.57 | 6.97 |
| 12.70 % | 11.20 | 9.93 | 8.94 | 8.14 | 7.49 |
| 13.70 % | 12.01 | 10.65 | 9.58 | 8.72 | 8.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.19 %
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).
