Data as of Sep 5, 2026
EPV per share
-5.15 USD
Current price
94.51 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.54 % | 8.54 % | 9.54 % | 10.54 % | 11.54 % |
|---|---|---|---|---|---|
| 1.53 % | -19.50 | -21.55 | -23.16 | -24.47 | -25.56 |
| 2.53 % | -8.11 | -11.49 | -14.16 | -16.32 | -18.11 |
| 3.53 % | 3.29 | -1.42 | -5.15 | -8.17 | -10.66 |
| 4.53 % | 14.68 | 8.64 | 3.86 | -0.02 | -3.22 |
| 5.53 % | 26.08 | 18.70 | 12.86 | 8.14 | 4.23 |
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)
9.54 %
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.
