Data as of Sep 5, 2026
EPV per share
11.82 USD
Current price
74.64 USD
Margin of safety
-531.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.33 % | 8.33 % | 9.33 % | 10.33 % | 11.33 % |
|---|---|---|---|---|---|
| 10.88 % | 13.39 | 10.69 | 8.57 | 6.86 | 5.45 |
| 11.88 % | 15.46 | 12.51 | 10.19 | 8.33 | 6.79 |
| 12.88 % | 17.53 | 14.33 | 11.82 | 9.79 | 8.13 |
| 13.88 % | 19.60 | 16.15 | 13.45 | 11.26 | 9.47 |
| 14.88 % | 21.67 | 17.97 | 15.07 | 12.73 | 10.80 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.33 %
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.
