Data as of Sep 6, 2026
EPV per share
12.02 USD
Current price
56.80 USD
Margin of safety
-372.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.52 % | 7.52 % | 8.52 % | 9.52 % | 10.52 % |
|---|---|---|---|---|---|
| 13.28 % | 14.92 | 11.69 | 9.22 | 7.26 | 5.68 |
| 14.28 % | 16.75 | 13.27 | 10.62 | 8.52 | 6.81 |
| 15.28 % | 18.58 | 14.86 | 12.02 | 9.77 | 7.95 |
| 16.28 % | 20.41 | 16.45 | 13.41 | 11.02 | 9.08 |
| 17.28 % | 22.24 | 18.03 | 14.81 | 12.27 | 10.21 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.52 %
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.
