Data as of Sep 5, 2026
EPV per share
11.52 USD
Current price
48.75 USD
Margin of safety
-323.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.05 % | 7.05 % | 8.05 % | 9.05 % | 10.05 % |
|---|---|---|---|---|---|
| 18.27 % | 13.79 | 11.85 | 10.39 | 9.26 | 8.35 |
| 19.27 % | 14.53 | 12.49 | 10.95 | 9.76 | 8.80 |
| 20.27 % | 15.28 | 13.13 | 11.52 | 10.26 | 9.25 |
| 21.27 % | 16.03 | 13.77 | 12.08 | 10.76 | 9.70 |
| 22.27 % | 16.77 | 14.41 | 12.64 | 11.26 | 10.15 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.05 %
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.
