Data as of Sep 5, 2026
EPV per share
39.96 USD
Current price
200.59 USD
Margin of safety
-401.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.90 % | 7.90 % | 8.90 % | 9.90 % | 10.90 % |
|---|---|---|---|---|---|
| 17.61 % | 47.13 | 40.49 | 35.34 | 31.23 | 27.88 |
| 18.61 % | 50.11 | 43.10 | 37.65 | 33.31 | 29.76 |
| 19.61 % | 53.10 | 45.70 | 39.96 | 35.39 | 31.65 |
| 20.61 % | 56.08 | 48.30 | 42.27 | 37.46 | 33.54 |
| 21.61 % | 59.06 | 50.91 | 44.59 | 39.54 | 35.42 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.90 %
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.
