Data as of Sep 5, 2026
EPV per share
-18.82 USD
Current price
85.78 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 | 5.91 % | 6.91 % | 7.91 % | 8.91 % | 9.91 % |
|---|---|---|---|---|---|
| -1.42 % | -28.98 | -27.85 | -27.01 | -26.35 | -25.83 |
| -0.42 % | -23.50 | -23.16 | -22.91 | -22.72 | -22.56 |
| 0.58 % | -18.02 | -18.48 | -18.82 | -19.08 | -19.30 |
| 1.58 % | -12.54 | -13.79 | -14.73 | -15.45 | -16.03 |
| 2.58 % | -7.07 | -9.11 | -10.63 | -11.82 | -12.76 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.91 %
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.
