Data as of Sep 5, 2026
EPV per share
60.14 USD
Current price
180.39 USD
Margin of safety
-200.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.31 % | 7.31 % | 8.31 % | 9.31 % | 10.31 % |
|---|---|---|---|---|---|
| 13.07 % | 72.25 | 58.94 | 48.84 | 40.91 | 34.51 |
| 14.07 % | 79.69 | 65.37 | 54.49 | 45.95 | 39.07 |
| 15.07 % | 87.13 | 71.79 | 60.14 | 50.99 | 43.62 |
| 16.07 % | 94.57 | 78.21 | 65.79 | 56.04 | 48.18 |
| 17.07 % | 102.01 | 84.64 | 71.44 | 61.08 | 52.73 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.31 %
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).
