Data as of Sep 5, 2026
EPV per share
57.76 USD
Current price
40.77 USD
Margin of safety
+29.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.29 % | 9.29 % | 10.29 % | 11.29 % | 12.29 % |
|---|---|---|---|---|---|
| 11.45 % | 61.95 | 53.53 | 46.75 | 41.17 | 36.49 |
| 12.45 % | 68.78 | 59.63 | 52.25 | 46.18 | 41.10 |
| 13.45 % | 75.61 | 65.72 | 57.76 | 51.20 | 45.71 |
| 14.45 % | 82.44 | 71.82 | 63.26 | 56.22 | 50.32 |
| 15.45 % | 89.28 | 77.92 | 68.77 | 61.24 | 54.93 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.29 %
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.
