Data as of Sep 5, 2026
EPV per share
-12.14 USD
Current price
36.46 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 | 5.34 % | 6.34 % | 7.34 % | 8.34 % | 9.34 % |
|---|---|---|---|---|---|
| -1.06 % | -23.06 | -22.01 | -21.24 | -20.66 | -20.21 |
| -0.06 % | -16.80 | -16.74 | -16.69 | -16.66 | -16.63 |
| 0.94 % | -10.54 | -11.47 | -12.14 | -12.65 | -13.05 |
| 1.94 % | -4.28 | -6.19 | -7.58 | -8.64 | -9.47 |
| 2.94 % | 1.97 | -0.92 | -3.03 | -4.63 | -5.89 |
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)
7.34 %
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.
