Data as of Sep 5, 2026
EPV per share
77.71 USD
Current price
150.30 USD
Margin of safety
-93.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.86 % | 6.86 % | 7.86 % | 8.86 % | 9.86 % |
|---|---|---|---|---|---|
| 4.89 % | 72.06 | 55.70 | 43.51 | 34.07 | 26.55 |
| 5.89 % | 95.00 | 75.30 | 60.61 | 49.24 | 40.18 |
| 6.89 % | 117.94 | 94.89 | 77.71 | 64.41 | 53.81 |
| 7.89 % | 140.89 | 114.49 | 94.82 | 79.58 | 67.44 |
| 8.89 % | 163.83 | 134.09 | 111.92 | 94.76 | 81.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.86 %
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.
