Data as of Sep 5, 2026
EPV per share
27.80 USD
Current price
69.28 USD
Margin of safety
-149.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.92 % | 6.92 % | 7.92 % | 8.92 % | 9.92 % |
|---|---|---|---|---|---|
| 14.76 % | 34.93 | 28.12 | 23.02 | 19.06 | 15.91 |
| 15.76 % | 38.13 | 30.85 | 25.41 | 21.19 | 17.82 |
| 16.76 % | 41.33 | 33.59 | 27.80 | 23.31 | 19.72 |
| 17.76 % | 44.53 | 36.32 | 30.19 | 25.43 | 21.63 |
| 18.76 % | 47.72 | 39.06 | 32.58 | 27.56 | 23.54 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.92 %
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.
