Data as of Sep 5, 2026
EPV per share
9.46 USD
Current price
58.94 USD
Margin of safety
-523.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.68 % | 9.68 % | 10.68 % | 11.68 % | 12.68 % |
|---|---|---|---|---|---|
| 10.45 % | 9.93 | 8.40 | 7.16 | 6.12 | 5.26 |
| 11.45 % | 11.35 | 9.67 | 8.31 | 7.18 | 6.23 |
| 12.45 % | 12.76 | 10.94 | 9.46 | 8.23 | 7.20 |
| 13.45 % | 14.18 | 12.21 | 10.61 | 9.28 | 8.17 |
| 14.45 % | 15.60 | 13.48 | 11.76 | 10.34 | 9.14 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.68 %
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.
