Data as of Sep 5, 2026
EPV per share
30.11 USD
Current price
144.46 USD
Margin of safety
-379.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.32 % | 8.32 % | 9.32 % | 10.32 % | 11.32 % |
|---|---|---|---|---|---|
| 2.65 % | 16.43 | 12.08 | 8.66 | 5.91 | 3.64 |
| 3.65 % | 30.08 | 24.09 | 19.39 | 15.59 | 12.47 |
| 4.65 % | 43.73 | 36.10 | 30.11 | 25.28 | 21.30 |
| 5.65 % | 57.38 | 48.11 | 40.83 | 34.96 | 30.13 |
| 6.65 % | 71.03 | 60.12 | 51.55 | 44.65 | 38.96 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.32 %
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.
