Data as of Sep 5, 2026
EPV per share
34.96 USD
Current price
65.23 USD
Margin of safety
-86.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.82 % | 6.82 % | 7.82 % | 8.82 % | 9.82 % |
|---|---|---|---|---|---|
| -1.07 % | -39.68 | -33.02 | -28.06 | -24.23 | -21.18 |
| -0.07 % | 2.67 | 3.12 | 3.45 | 3.71 | 3.91 |
| 0.93 % | 45.02 | 39.25 | 34.96 | 31.65 | 29.01 |
| 1.93 % | 87.37 | 75.39 | 66.48 | 59.58 | 54.10 |
| 2.93 % | 129.71 | 111.52 | 97.99 | 87.52 | 79.19 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.82 %
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).
