Data as of Sep 5, 2026
EPV per share
-5.04 USD
Current price
92.07 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 | 5.46 % | 6.46 % | 7.46 % | 8.46 % | 9.46 % |
|---|---|---|---|---|---|
| 10.67 % | -2.19 | -5.55 | -8.02 | -9.90 | -11.38 |
| 11.67 % | -0.15 | -3.83 | -6.53 | -8.58 | -10.21 |
| 12.67 % | 1.88 | -2.11 | -5.04 | -7.27 | -9.03 |
| 13.67 % | 3.92 | -0.39 | -3.55 | -5.96 | -7.86 |
| 14.67 % | 5.96 | 1.33 | -2.06 | -4.64 | -6.68 |
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)
7.46 %
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.
