Data as of Jul 21, 2026
EPV per share
16.28 USD
Current price
82.12 USD
Margin of safety
-404.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.98 % | 7.98 % | 8.98 % | 9.98 % | 10.98 % |
|---|---|---|---|---|---|
| 22.98 % | 20.77 | 17.14 | 14.32 | 12.06 | 10.22 |
| 23.98 % | 22.03 | 18.24 | 15.30 | 12.95 | 11.02 |
| 24.98 % | 23.29 | 19.35 | 16.28 | 13.83 | 11.82 |
| 25.98 % | 24.55 | 20.45 | 17.26 | 14.71 | 12.62 |
| 26.98 % | 25.81 | 21.55 | 18.24 | 15.59 | 13.42 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.98 %
Beta no disponible; se usa el valor por defecto (1.00).
Coste de deuda no estimable de los estados (sin partida de intereses aislada o residual no interpretable como gasto); se usa rf + spread (1.5 pp).
