Data as of Sep 5, 2026
EPV per share
43.04 USD
Current price
76.38 USD
Margin of safety
-77.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.61 % | 8.61 % | 9.61 % | 10.61 % | 11.61 % |
|---|---|---|---|---|---|
| 5.78 % | 39.47 | 33.15 | 28.15 | 24.09 | 20.73 |
| 6.78 % | 48.87 | 41.46 | 35.59 | 30.83 | 26.89 |
| 7.78 % | 58.27 | 49.77 | 43.04 | 37.58 | 33.05 |
| 8.78 % | 67.67 | 58.08 | 50.48 | 44.32 | 39.22 |
| 9.78 % | 77.07 | 66.39 | 57.93 | 51.06 | 45.38 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.61 %
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).
