Data as of Sep 5, 2026
EPV per share
66.82 USD
Current price
63.39 USD
Margin of safety
+5.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.46 % | 7.46 % | 8.46 % | 9.46 % | 10.46 % |
|---|---|---|---|---|---|
| 13.29 % | 75.64 | 65.90 | 58.46 | 52.59 | 47.84 |
| 14.29 % | 81.12 | 70.64 | 62.64 | 56.33 | 51.22 |
| 15.29 % | 86.59 | 75.38 | 66.82 | 60.06 | 54.60 |
| 16.29 % | 92.06 | 80.12 | 71.00 | 63.80 | 57.98 |
| 17.29 % | 97.54 | 84.86 | 75.18 | 67.54 | 61.36 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.46 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
