Data as of Sep 5, 2026
EPV per share
21.86 USD
Current price
30.63 USD
Margin of safety
-40.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.43 % | 7.43 % | 8.43 % | 9.43 % | 10.43 % |
|---|---|---|---|---|---|
| 8.59 % | 23.22 | 20.14 | 17.78 | 15.93 | 14.43 |
| 9.59 % | 25.89 | 22.45 | 19.82 | 17.75 | 16.08 |
| 10.59 % | 28.56 | 24.76 | 21.86 | 19.57 | 17.72 |
| 11.59 % | 31.23 | 27.07 | 23.89 | 21.39 | 19.37 |
| 12.59 % | 33.90 | 29.38 | 25.93 | 23.21 | 21.02 |
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)
8.43 %
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.
