Data as of Sep 5, 2026
EPV per share
8.08 USD
Current price
29.29 USD
Margin of safety
-262.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.76 % | 7.76 % | 8.76 % | 9.76 % | 10.76 % |
|---|---|---|---|---|---|
| -0.71 % | 6.34 | 6.44 | 6.51 | 6.57 | 6.61 |
| 0.29 % | 7.36 | 7.33 | 7.30 | 7.27 | 7.26 |
| 1.29 % | 8.38 | 8.22 | 8.08 | 7.98 | 7.90 |
| 2.29 % | 9.40 | 9.10 | 8.87 | 8.69 | 8.54 |
| 3.29 % | 10.42 | 9.99 | 9.66 | 9.39 | 9.18 |
The normalized EBIT margin comes from only 5 financial year(s) (2021–2025); 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)
8.76 %
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).
