Data as of Sep 6, 2026
EPV per share
3.86 USD
Current price
30.65 USD
Margin of safety
-694.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.98 % | 7.98 % | 8.98 % | 9.98 % | 10.98 % |
|---|---|---|---|---|---|
| 22.92 % | 6.95 | 4.45 | 2.51 | 0.95 | -0.32 |
| 23.92 % | 7.83 | 5.21 | 3.18 | 1.56 | 0.23 |
| 24.92 % | 8.70 | 5.98 | 3.86 | 2.17 | 0.79 |
| 25.92 % | 9.57 | 6.74 | 4.54 | 2.78 | 1.34 |
| 26.92 % | 10.44 | 7.50 | 5.21 | 3.39 | 1.89 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.98 %
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.
