Data as of Sep 5, 2026
EPV per share
1.60 USD
Current price
40.83 USD
Margin of safety
-2,451.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 10.95 % | 6.34 | 1.25 | -2.39 | -5.11 | -7.23 |
| 11.95 % | 9.13 | 3.58 | -0.39 | -3.37 | -5.68 |
| 12.95 % | 11.92 | 5.90 | 1.60 | -1.63 | -4.13 |
| 13.95 % | 14.71 | 8.23 | 3.59 | 0.12 | -2.58 |
| 14.95 % | 17.50 | 10.55 | 5.59 | 1.86 | -1.03 |
Computed WACC (6.4 %) 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)
6.44 %
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.
