Data as of Sep 5, 2026
EPV per share
-9.03 USD
Current price
70.50 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 18.83 % | 9.71 | -5.17 | -15.80 | -23.78 | -29.98 |
| 19.83 % | 14.45 | -1.22 | -12.42 | -20.81 | -27.34 |
| 20.83 % | 19.19 | 2.73 | -9.03 | -17.85 | -24.71 |
| 21.83 % | 23.93 | 6.68 | -5.64 | -14.89 | -22.08 |
| 22.83 % | 28.68 | 10.63 | -2.26 | -11.92 | -19.44 |
Computed WACC (5.4 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
5.41 %
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.
