Data as of Sep 5, 2026
EPV per share
-21.48 USD
Current price
138.08 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 | 7.25 % | 8.25 % | 9.25 % | 10.25 % | 11.25 % |
|---|---|---|---|---|---|
| 6.36 % | -22.55 | -26.77 | -30.09 | -32.76 | -34.95 |
| 7.36 % | -17.05 | -21.95 | -25.79 | -28.87 | -31.41 |
| 8.36 % | -11.56 | -17.12 | -21.48 | -24.99 | -27.87 |
| 9.36 % | -6.07 | -12.30 | -17.18 | -21.10 | -24.33 |
| 10.36 % | -0.58 | -7.47 | -12.87 | -17.22 | -20.79 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.25 %
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.
