Data as of Sep 5, 2026
EPV per share
41.20 USD
Current price
182.54 USD
Margin of safety
-343.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.09 % | 9.09 % | 10.09 % | 11.09 % | 12.09 % |
|---|---|---|---|---|---|
| 6.52 % | 40.30 | 38.23 | 36.57 | 35.21 | 34.08 |
| 7.52 % | 43.19 | 40.80 | 38.89 | 37.32 | 36.01 |
| 8.52 % | 46.08 | 43.37 | 41.20 | 39.43 | 37.94 |
| 9.52 % | 48.97 | 45.94 | 43.52 | 41.53 | 39.87 |
| 10.52 % | 51.86 | 48.52 | 45.84 | 43.64 | 41.81 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.09 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
