Data as of Sep 5, 2026
EPV per share
-18.87 USD
Current price
183.27 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 | 7.69 % | 8.69 % | 9.69 % | 10.69 % | 11.69 % |
|---|---|---|---|---|---|
| 11.62 % | -17.26 | -19.91 | -22.02 | -23.73 | -25.15 |
| 12.62 % | -15.28 | -18.16 | -20.44 | -22.30 | -23.84 |
| 13.62 % | -13.30 | -16.41 | -18.87 | -20.88 | -22.54 |
| 14.62 % | -11.32 | -14.65 | -17.30 | -19.45 | -21.23 |
| 15.62 % | -9.34 | -12.90 | -15.73 | -18.03 | -19.93 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.69 %
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).
