Data as of Sep 5, 2026
EPV per share
10.67 USD
Current price
36.19 USD
Margin of safety
-239.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.04 % | 7.04 % | 8.04 % | 9.04 % | 10.04 % |
|---|---|---|---|---|---|
| 16.45 % | 12.87 | 10.89 | 9.40 | 8.25 | 7.32 |
| 17.45 % | 13.71 | 11.61 | 10.04 | 8.81 | 7.83 |
| 18.45 % | 14.56 | 12.34 | 10.67 | 9.38 | 8.34 |
| 19.45 % | 15.41 | 13.07 | 11.31 | 9.94 | 8.85 |
| 20.45 % | 16.25 | 13.79 | 11.95 | 10.51 | 9.36 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.04 %
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.
