Data as of Sep 5, 2026
EPV per share
-12.26 USD
Current price
90.60 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 | 5.34 % | 6.34 % | 7.34 % | 8.34 % | 9.34 % |
|---|---|---|---|---|---|
| 6.41 % | -8.64 | -21.19 | -30.32 | -37.26 | -42.71 |
| 7.41 % | 3.77 | -10.73 | -21.29 | -29.31 | -35.62 |
| 8.41 % | 16.19 | -0.28 | -12.26 | -21.36 | -28.52 |
| 9.41 % | 28.60 | 10.18 | -3.23 | -13.42 | -21.42 |
| 10.41 % | 41.01 | 20.63 | 5.80 | -5.47 | -14.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.34 %
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.
