Data as of Sep 5, 2026
EPV per share
-16.76 USD
Current price
132.11 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.11 % | 8.11 % | 9.11 % | 10.11 % | 11.11 % |
|---|---|---|---|---|---|
| -1.63 % | -26.79 | -25.74 | -24.92 | -24.27 | -23.73 |
| -0.63 % | -21.56 | -21.16 | -20.84 | -20.59 | -20.38 |
| 0.37 % | -16.33 | -16.57 | -16.76 | -16.91 | -17.04 |
| 1.37 % | -11.10 | -11.99 | -12.68 | -13.24 | -13.69 |
| 2.37 % | -5.87 | -7.41 | -8.60 | -9.56 | -10.35 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.11 %
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).
