Data as of Sep 5, 2026
EPV per share
30.99 USD
Current price
31.32 USD
Margin of safety
-1.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.85 % | 7.85 % | 8.85 % | 9.85 % | 10.85 % |
|---|---|---|---|---|---|
| 4.83 % | 27.73 | 23.35 | 19.96 | 17.26 | 15.06 |
| 5.83 % | 34.85 | 29.57 | 25.48 | 22.22 | 19.56 |
| 6.83 % | 41.97 | 35.78 | 30.99 | 27.17 | 24.05 |
| 7.83 % | 49.09 | 41.99 | 36.50 | 32.12 | 28.55 |
| 8.83 % | 56.21 | 48.21 | 42.01 | 37.07 | 33.04 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.85 %
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.
