Data as of Sep 5, 2026
EPV per share
38.64 USD
Current price
147.88 USD
Margin of safety
-282.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.93 % | 7.93 % | 8.93 % | 9.93 % | 10.93 % |
|---|---|---|---|---|---|
| 2.74 % | 26.74 | 22.37 | 18.98 | 16.27 | 14.05 |
| 3.74 % | 39.41 | 33.44 | 28.81 | 25.11 | 22.09 |
| 4.74 % | 52.09 | 44.52 | 38.64 | 33.95 | 30.12 |
| 5.74 % | 64.76 | 55.59 | 48.48 | 42.80 | 38.15 |
| 6.74 % | 77.43 | 66.66 | 58.31 | 51.64 | 46.19 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.93 %
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.
