Data as of Sep 5, 2026
EPV per share
68.75 USD
Current price
84.58 USD
Margin of safety
-23.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.16 % | 9.16 % | 10.16 % | 11.16 % | 12.16 % |
|---|---|---|---|---|---|
| 16.73 % | 75.20 | 68.22 | 62.61 | 58.00 | 54.16 |
| 17.73 % | 79.02 | 71.62 | 65.68 | 60.80 | 56.72 |
| 18.73 % | 82.85 | 75.03 | 68.75 | 63.59 | 59.29 |
| 19.73 % | 86.67 | 78.43 | 71.82 | 66.39 | 61.85 |
| 20.73 % | 90.49 | 81.84 | 74.89 | 69.18 | 64.42 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.16 %
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).
