Data as of Sep 5, 2026
EPV per share
18.56 USD
Current price
45.43 USD
Margin of safety
-144.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.27 % | 6.27 % | 7.27 % | 8.27 % | 9.27 % |
|---|---|---|---|---|---|
| 5.26 % | 18.55 | 11.67 | 6.69 | 2.91 | -0.06 |
| 6.26 % | 26.75 | 18.56 | 12.63 | 8.13 | 4.60 |
| 7.26 % | 34.94 | 25.45 | 18.56 | 13.35 | 9.26 |
| 8.26 % | 43.14 | 32.33 | 24.50 | 18.57 | 13.91 |
| 9.26 % | 51.33 | 39.22 | 30.44 | 23.79 | 18.57 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); 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)
7.27 %
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.
