Data as of Sep 5, 2026
EPV per share
28.58 USD
Current price
43.84 USD
Margin of safety
-53.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.10 % | 6.10 % | 7.10 % | 8.10 % | 9.10 % |
|---|---|---|---|---|---|
| 16.51 % | 39.96 | 30.38 | 23.50 | 18.32 | 14.28 |
| 17.51 % | 43.50 | 33.34 | 26.04 | 20.55 | 16.26 |
| 18.51 % | 47.04 | 36.30 | 28.58 | 22.77 | 18.24 |
| 19.51 % | 50.57 | 39.25 | 31.12 | 25.00 | 20.22 |
| 20.51 % | 54.11 | 42.21 | 33.66 | 27.23 | 22.21 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.10 %
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.
