Data as of Sep 5, 2026
EPV per share
10.20 USD
Current price
90.14 USD
Margin of safety
-783.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.54 % | 10.54 % | 11.54 % | 12.54 % | 13.54 % |
|---|---|---|---|---|---|
| 10.46 % | 10.37 | 9.30 | 8.42 | 7.68 | 7.05 |
| 11.46 % | 11.44 | 10.28 | 9.31 | 8.50 | 7.81 |
| 12.46 % | 12.52 | 11.25 | 10.20 | 9.32 | 8.56 |
| 13.46 % | 13.59 | 12.22 | 11.09 | 10.13 | 9.32 |
| 14.46 % | 14.66 | 13.19 | 11.97 | 10.95 | 10.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.54 %
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).
