Data as of Sep 5, 2026
EPV per share
26.96 USD
Current price
109.74 USD
Margin of safety
-307.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.15 % | 8.15 % | 9.15 % | 10.15 % | 11.15 % |
|---|---|---|---|---|---|
| 23.27 % | 32.67 | 28.05 | 24.43 | 21.53 | 19.15 |
| 24.27 % | 34.29 | 29.47 | 25.70 | 22.67 | 20.19 |
| 25.27 % | 35.91 | 30.89 | 26.96 | 23.81 | 21.23 |
| 26.27 % | 37.53 | 32.31 | 28.23 | 24.96 | 22.27 |
| 27.27 % | 39.15 | 33.73 | 29.50 | 26.10 | 23.31 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.15 %
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.
