Data as of Sep 5, 2026
EPV per share
37.48 USD
Current price
70.25 USD
Margin of safety
-87.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.64 % | 8.64 % | 9.64 % | 10.64 % | 11.64 % |
|---|---|---|---|---|---|
| 14.46 % | 42.81 | 36.51 | 31.51 | 27.45 | 24.09 |
| 15.46 % | 46.58 | 39.84 | 34.50 | 30.16 | 26.57 |
| 16.46 % | 50.35 | 43.17 | 37.48 | 32.86 | 29.04 |
| 17.46 % | 54.11 | 46.50 | 40.47 | 35.57 | 31.51 |
| 18.46 % | 57.88 | 49.83 | 43.45 | 38.27 | 33.98 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.64 %
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.
