Data as of Sep 5, 2026
EPV per share
-53.67 USD
Current price
205.66 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.79 % | 7.79 % | 8.79 % | 9.79 % | 10.79 % |
|---|---|---|---|---|---|
| -1.93 % | -78.27 | -75.19 | -72.82 | -70.93 | -69.39 |
| -0.93 % | -65.87 | -64.39 | -63.24 | -62.33 | -61.59 |
| 0.07 % | -53.48 | -53.59 | -53.67 | -53.74 | -53.79 |
| 1.07 % | -41.09 | -42.78 | -44.09 | -45.14 | -45.99 |
| 2.07 % | -28.69 | -31.98 | -34.52 | -36.54 | -38.19 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.79 %
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.
