Data as of Sep 5, 2026
EPV per share
25.61 USD
Current price
163.18 USD
Margin of safety
-537.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.26 % | 9.26 % | 10.26 % | 11.26 % | 12.26 % |
|---|---|---|---|---|---|
| 19.17 % | 29.25 | 25.71 | 22.86 | 20.51 | 18.55 |
| 20.17 % | 30.96 | 27.23 | 24.23 | 21.77 | 19.70 |
| 21.17 % | 32.67 | 28.76 | 25.61 | 23.02 | 20.85 |
| 22.17 % | 34.38 | 30.29 | 26.99 | 24.28 | 22.01 |
| 23.17 % | 36.10 | 31.81 | 28.37 | 25.53 | 23.16 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.26 %
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.
