Data as of Sep 4, 2026
EPV per share
44.82 USD
Current price
106.22 USD
Margin of safety
-137.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.20 % | 10.20 % | 11.20 % | 12.20 % | 13.20 % |
|---|---|---|---|---|---|
| 15.69 % | 50.07 | 43.10 | 37.38 | 32.59 | 28.53 |
| 16.69 % | 54.60 | 47.19 | 41.10 | 36.01 | 31.69 |
| 17.69 % | 59.13 | 51.28 | 44.82 | 39.43 | 34.85 |
| 18.69 % | 63.66 | 55.36 | 48.54 | 42.84 | 38.00 |
| 19.69 % | 68.19 | 59.45 | 52.27 | 46.26 | 41.16 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.20 %
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.
