Data as of Sep 5, 2026
EPV per share
11.63 USD
Current price
23.38 USD
Margin of safety
-101.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.57 % | 7.57 % | 8.57 % | 9.57 % | 10.57 % |
|---|---|---|---|---|---|
| 17.47 % | 14.82 | 11.93 | 9.71 | 7.95 | 6.53 |
| 18.47 % | 16.08 | 13.02 | 10.67 | 8.81 | 7.31 |
| 19.47 % | 17.33 | 14.10 | 11.63 | 9.67 | 8.09 |
| 20.47 % | 18.59 | 15.19 | 12.59 | 10.53 | 8.87 |
| 21.47 % | 19.84 | 16.28 | 13.55 | 11.39 | 9.64 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.57 %
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.
