Data as of Sep 5, 2026
EPV per share
29.31 USD
Current price
57.15 USD
Margin of safety
-95.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.87 % | 6.87 % | 7.87 % | 8.87 % | 9.87 % |
|---|---|---|---|---|---|
| 12.38 % | 34.73 | 28.83 | 24.43 | 21.02 | 18.30 |
| 13.38 % | 38.00 | 31.62 | 26.87 | 23.18 | 20.24 |
| 14.38 % | 41.27 | 34.42 | 29.31 | 25.35 | 22.19 |
| 15.38 % | 44.54 | 37.21 | 31.75 | 27.51 | 24.14 |
| 16.38 % | 47.82 | 40.01 | 34.19 | 29.68 | 26.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.87 %
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.
