Data as of Sep 5, 2026
EPV per share
28.48 USD
Current price
100.00 USD
Margin of safety
-251.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.45 % | 8.45 % | 9.45 % | 10.45 % | 11.45 % |
|---|---|---|---|---|---|
| 8.82 % | 30.05 | 24.39 | 19.93 | 16.32 | 13.34 |
| 9.82 % | 35.47 | 29.17 | 24.20 | 20.19 | 16.87 |
| 10.82 % | 40.89 | 33.95 | 28.48 | 24.05 | 20.40 |
| 11.82 % | 46.31 | 38.73 | 32.75 | 27.92 | 23.93 |
| 12.82 % | 51.73 | 43.51 | 37.03 | 31.78 | 27.46 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.45 %
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.
