Data as of Sep 5, 2026
EPV per share
28.16 USD
Current price
60.45 USD
Margin of safety
-114.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.96 % | 7.96 % | 8.96 % | 9.96 % | 10.96 % |
|---|---|---|---|---|---|
| 14.36 % | 33.08 | 27.71 | 23.54 | 20.21 | 17.49 |
| 15.36 % | 36.05 | 30.31 | 25.85 | 22.29 | 19.38 |
| 16.36 % | 39.03 | 32.91 | 28.16 | 24.37 | 21.26 |
| 17.36 % | 42.00 | 35.51 | 30.47 | 26.45 | 23.15 |
| 18.36 % | 44.98 | 38.11 | 32.78 | 28.52 | 25.04 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.96 %
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.
