Data as of Sep 4, 2026
EPV per share
37.54 USD
Current price
149.93 USD
Margin of safety
-299.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.16 % | 9.16 % | 10.16 % | 11.16 % | 12.16 % |
|---|---|---|---|---|---|
| 17.80 % | 42.68 | 37.41 | 33.18 | 29.71 | 26.81 |
| 18.80 % | 45.39 | 39.83 | 35.36 | 31.69 | 28.63 |
| 19.80 % | 48.10 | 42.24 | 37.54 | 33.67 | 30.45 |
| 20.80 % | 50.81 | 44.65 | 39.71 | 35.66 | 32.27 |
| 21.80 % | 53.52 | 47.07 | 41.89 | 37.64 | 34.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.16 %
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.
