Data as of Sep 5, 2026
EPV per share
22.90 USD
Current price
135.54 USD
Margin of safety
-491.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.99 % | 8.99 % | 9.99 % | 10.99 % | 11.99 % |
|---|---|---|---|---|---|
| 7.94 % | 22.85 | 18.83 | 15.61 | 12.97 | 10.78 |
| 8.94 % | 27.42 | 22.88 | 19.25 | 16.29 | 13.82 |
| 9.94 % | 31.98 | 26.94 | 22.90 | 19.60 | 16.86 |
| 10.94 % | 36.54 | 30.99 | 26.55 | 22.92 | 19.90 |
| 11.94 % | 41.10 | 35.05 | 30.20 | 26.24 | 22.94 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.99 %
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.
