Data as of Sep 5, 2026
EPV per share
-0.33 USD
Current price
85.63 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.29 % | 6.29 % | 7.29 % | 8.29 % | 9.29 % |
|---|---|---|---|---|---|
| 3.13 % | -19.49 | -35.60 | -47.29 | -56.16 | -63.12 |
| 4.13 % | 12.86 | -8.39 | -23.81 | -35.51 | -44.70 |
| 5.13 % | 45.21 | 18.82 | -0.33 | -14.86 | -26.27 |
| 6.13 % | 77.56 | 46.03 | 23.15 | 5.78 | -7.84 |
| 7.13 % | 109.91 | 73.24 | 46.63 | 26.43 | 10.58 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.29 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
