Data as of Sep 5, 2026
EPV per share
-2.70 USD
Current price
50.87 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 | 7.84 % | 8.84 % | 9.84 % | 10.84 % | 11.84 % |
|---|---|---|---|---|---|
| 2.36 % | -5.85 | -6.61 | -7.21 | -7.70 | -8.11 |
| 3.36 % | -3.03 | -4.10 | -4.96 | -5.66 | -6.24 |
| 4.36 % | -0.20 | -1.59 | -2.70 | -3.61 | -4.36 |
| 5.36 % | 2.63 | 0.92 | -0.45 | -1.57 | -2.49 |
| 6.36 % | 5.46 | 3.42 | 1.80 | 0.48 | -0.62 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.84 %
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).
