Data as of Sep 5, 2026
EPV per share
19.59 USD
Current price
32.47 USD
Margin of safety
-65.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.57 % | 8.57 % | 9.57 % | 10.57 % | 11.57 % |
|---|---|---|---|---|---|
| 34.99 % | 22.41 | 20.40 | 18.81 | 17.52 | 16.45 |
| 35.99 % | 22.90 | 20.83 | 19.20 | 17.87 | 16.77 |
| 36.99 % | 23.40 | 21.27 | 19.59 | 18.22 | 17.09 |
| 37.99 % | 23.89 | 21.70 | 19.98 | 18.58 | 17.42 |
| 38.99 % | 24.38 | 22.14 | 20.37 | 18.93 | 17.74 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.57 %
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).
