Data as of Sep 5, 2026
EPV per share
35.85 USD
Current price
51.67 USD
Margin of safety
-44.1 %
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 % |
|---|---|---|---|---|---|
| 20.61 % | 59.31 | 41.25 | 28.35 | 18.67 | 11.14 |
| 21.61 % | 64.56 | 45.63 | 32.10 | 21.96 | 14.07 |
| 22.61 % | 69.82 | 50.01 | 35.85 | 25.24 | 16.99 |
| 23.61 % | 75.08 | 54.39 | 39.61 | 28.53 | 19.91 |
| 24.61 % | 80.33 | 58.77 | 43.36 | 31.81 | 22.83 |
Computed WACC (6.1 %) 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)
6.09 %
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.
