Data as of Sep 5, 2026
EPV per share
76.84 USD
Current price
151.82 USD
Margin of safety
-97.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.08 % | 7.08 % | 8.08 % | 9.08 % | 10.08 % |
|---|---|---|---|---|---|
| 17.25 % | 95.16 | 79.02 | 66.88 | 57.41 | 49.82 |
| 18.25 % | 101.78 | 84.71 | 71.86 | 61.84 | 53.81 |
| 19.25 % | 108.40 | 90.39 | 76.84 | 66.28 | 57.81 |
| 20.25 % | 115.03 | 96.08 | 81.83 | 70.71 | 61.80 |
| 21.25 % | 121.65 | 101.77 | 86.81 | 75.15 | 65.80 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.08 %
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.
