Data as of Sep 5, 2026
EPV per share
1.26 USD
Current price
24.12 USD
Margin of safety
-1,816.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.61 % | 6.61 % | 7.61 % | 8.61 % | 9.61 % |
|---|---|---|---|---|---|
| 33.43 % | 4.94 | 2.39 | 0.52 | -0.92 | -2.07 |
| 34.43 % | 5.44 | 2.82 | 0.89 | -0.60 | -1.77 |
| 35.43 % | 5.95 | 3.25 | 1.26 | -0.27 | -1.48 |
| 36.43 % | 6.45 | 3.67 | 1.63 | 0.06 | -1.18 |
| 37.43 % | 6.95 | 4.10 | 2.00 | 0.39 | -0.89 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.61 %
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.
