Data as of Sep 5, 2026
EPV per share
33.85 USD
Current price
70.60 USD
Margin of safety
-108.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.61 % | 6.61 % | 7.61 % | 8.61 % | 9.61 % |
|---|---|---|---|---|---|
| 12.37 % | 42.55 | 33.39 | 26.63 | 21.44 | 17.33 |
| 13.37 % | 47.45 | 37.54 | 30.24 | 24.63 | 20.19 |
| 14.37 % | 52.35 | 41.70 | 33.85 | 27.82 | 23.05 |
| 15.37 % | 57.25 | 45.86 | 37.46 | 31.02 | 25.91 |
| 16.37 % | 62.15 | 50.01 | 41.07 | 34.21 | 28.77 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.61 %
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.
