Data as of Sep 5, 2026
EPV per share
11.77 USD
Current price
48.70 USD
Margin of safety
-313.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.32 % | 8.32 % | 9.32 % | 10.32 % | 11.32 % |
|---|---|---|---|---|---|
| 35.64 % | 16.22 | 13.08 | 10.63 | 8.64 | 7.01 |
| 36.64 % | 16.95 | 13.73 | 11.20 | 9.16 | 7.48 |
| 37.64 % | 17.68 | 14.37 | 11.77 | 9.68 | 7.96 |
| 38.64 % | 18.41 | 15.01 | 12.35 | 10.20 | 8.43 |
| 39.64 % | 19.14 | 15.66 | 12.92 | 10.72 | 8.90 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.32 %
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.
