Data as of Sep 5, 2026
EPV per share
32.61 USD
Current price
38.12 USD
Margin of safety
-16.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.44 % | 8.44 % | 9.44 % | 10.44 % | 11.44 % |
|---|---|---|---|---|---|
| 8.10 % | 33.19 | 29.22 | 26.09 | 23.56 | 21.47 |
| 9.10 % | 37.33 | 32.87 | 29.35 | 26.51 | 24.16 |
| 10.10 % | 41.46 | 36.51 | 32.61 | 29.45 | 26.85 |
| 11.10 % | 45.60 | 40.16 | 35.87 | 32.40 | 29.54 |
| 12.10 % | 49.74 | 43.80 | 39.13 | 35.35 | 32.23 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.44 %
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).
