Data as of Sep 5, 2026
EPV per share
21.23 USD
Current price
37.68 USD
Margin of safety
-77.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.84 % | 7.84 % | 8.84 % | 9.84 % | 10.84 % |
|---|---|---|---|---|---|
| 4.00 % | 17.83 | 15.12 | 13.02 | 11.35 | 9.99 |
| 5.00 % | 23.13 | 19.75 | 17.13 | 15.04 | 13.34 |
| 6.00 % | 28.43 | 24.37 | 21.23 | 18.73 | 16.69 |
| 7.00 % | 33.74 | 29.00 | 25.34 | 22.41 | 20.03 |
| 8.00 % | 39.04 | 33.63 | 29.44 | 26.10 | 23.38 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.84 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
