Data as of Sep 5, 2026
EPV per share
11.25 USD
Current price
31.98 USD
Margin of safety
-184.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.90 % | 6.90 % | 7.90 % | 8.90 % | 9.90 % |
|---|---|---|---|---|---|
| 10.59 % | 12.48 | 10.90 | 9.71 | 8.79 | 8.06 |
| 11.59 % | 13.51 | 11.78 | 10.48 | 9.48 | 8.68 |
| 12.59 % | 14.54 | 12.66 | 11.25 | 10.16 | 9.29 |
| 13.59 % | 15.58 | 13.54 | 12.02 | 10.85 | 9.91 |
| 14.59 % | 16.61 | 14.43 | 12.80 | 11.53 | 10.52 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.90 %
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).
