Data as of Sep 5, 2026
EPV per share
6.84 USD
Current price
29.13 USD
Margin of safety
-325.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.31 % | 6.31 % | 7.31 % | 8.31 % | 9.31 % |
|---|---|---|---|---|---|
| 31.02 % | 12.92 | 8.67 | 5.59 | 3.25 | 1.41 |
| 32.02 % | 13.78 | 9.40 | 6.22 | 3.80 | 1.90 |
| 33.02 % | 14.65 | 10.13 | 6.84 | 4.35 | 2.39 |
| 34.02 % | 15.51 | 10.86 | 7.47 | 4.90 | 2.89 |
| 35.02 % | 16.38 | 11.58 | 8.10 | 5.46 | 3.38 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.31 %
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.
