Data as of Sep 5, 2026
EPV per share
9.62 USD
Current price
13.78 USD
Margin of safety
-43.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.33 % | 8.33 % | 9.33 % | 10.33 % | 11.33 % |
|---|---|---|---|---|---|
| 13.51 % | 10.45 | 9.44 | 8.64 | 8.00 | 7.48 |
| 14.51 % | 11.07 | 9.99 | 9.13 | 8.45 | 7.88 |
| 15.51 % | 11.70 | 10.54 | 9.62 | 8.89 | 8.28 |
| 16.51 % | 12.32 | 11.08 | 10.11 | 9.33 | 8.69 |
| 17.51 % | 12.94 | 11.63 | 10.60 | 9.77 | 9.09 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.33 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
