Data as of Sep 5, 2026
EPV per share
5.30 USD
Current price
36.80 USD
Margin of safety
-593.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.61 % | 6.61 % | 7.61 % | 8.61 % | 9.61 % |
|---|---|---|---|---|---|
| 2.41 % | 2.39 | 1.13 | 0.20 | -0.52 | -1.08 |
| 3.41 % | 5.85 | 4.07 | 2.75 | 1.74 | 0.94 |
| 4.41 % | 9.32 | 7.01 | 5.30 | 4.00 | 2.96 |
| 5.41 % | 12.78 | 9.95 | 7.86 | 6.25 | 4.98 |
| 6.41 % | 16.24 | 12.89 | 10.41 | 8.51 | 7.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.61 %
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.
