Data as of Sep 5, 2026
EPV per share
2.51 USD
Current price
21.64 USD
Margin of safety
-763.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.65 % | 8.65 % | 9.65 % | 10.65 % | 11.65 % |
|---|---|---|---|---|---|
| 7.97 % | 2.58 | 1.56 | 0.74 | 0.08 | -0.46 |
| 8.97 % | 3.69 | 2.54 | 1.62 | 0.88 | 0.27 |
| 9.97 % | 4.81 | 3.52 | 2.51 | 1.68 | 1.00 |
| 10.97 % | 5.92 | 4.51 | 3.39 | 2.48 | 1.73 |
| 11.97 % | 7.03 | 5.49 | 4.27 | 3.28 | 2.46 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.65 %
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.
