Data as of Sep 5, 2026
EPV per share
-2.63 USD
Current price
61.36 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.22 % | 7.22 % | 8.22 % | 9.22 % | 10.22 % |
|---|---|---|---|---|---|
| 37.17 % | 4.32 | -0.43 | -4.02 | -6.84 | -9.10 |
| 38.17 % | 5.24 | 0.36 | -3.33 | -6.22 | -8.54 |
| 39.17 % | 6.17 | 1.16 | -2.63 | -5.60 | -7.98 |
| 40.17 % | 7.09 | 1.95 | -1.93 | -4.97 | -7.42 |
| 41.17 % | 8.01 | 2.75 | -1.23 | -4.35 | -6.86 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); 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)
8.22 %
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.
