Data as of Sep 5, 2026
EPV per share
49.70 USD
Current price
52.40 USD
Margin of safety
-5.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.89 % | 8.89 % | 9.89 % | 10.89 % | 11.89 % |
|---|---|---|---|---|---|
| 14.10 % | 54.79 | 48.37 | 43.25 | 39.07 | 35.59 |
| 15.10 % | 58.84 | 51.96 | 46.48 | 42.00 | 38.27 |
| 16.10 % | 62.88 | 55.55 | 49.70 | 44.93 | 40.96 |
| 17.10 % | 66.93 | 59.14 | 52.93 | 47.86 | 43.64 |
| 18.10 % | 70.98 | 62.73 | 56.16 | 50.79 | 46.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.89 %
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).
