Data as of Sep 6, 2026
EPV per share
25.21 USD
Current price
25.85 USD
Margin of safety
-2.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.07 % | 6.07 % | 7.07 % | 8.07 % | 9.07 % |
|---|---|---|---|---|---|
| 8.05 % | 29.90 | 22.51 | 17.20 | 13.21 | 10.10 |
| 9.05 % | 35.48 | 27.17 | 21.20 | 16.72 | 13.22 |
| 10.05 % | 41.07 | 31.83 | 25.21 | 20.22 | 16.34 |
| 11.05 % | 46.65 | 36.49 | 29.21 | 23.73 | 19.46 |
| 12.05 % | 52.23 | 41.16 | 33.21 | 27.24 | 22.58 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.07 %
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).
