Data as of Sep 5, 2026
EPV per share
182.58 USD
Current price
176.14 USD
Margin of safety
+3.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.04 % | 6.04 % | 7.04 % | 8.04 % | 9.04 % |
|---|---|---|---|---|---|
| 12.93 % | 252.48 | 185.74 | 137.97 | 102.08 | 74.14 |
| 13.93 % | 283.64 | 211.74 | 160.27 | 121.61 | 91.51 |
| 14.93 % | 314.80 | 237.74 | 182.58 | 141.14 | 108.88 |
| 15.93 % | 345.97 | 263.74 | 204.88 | 160.67 | 126.25 |
| 16.93 % | 377.13 | 289.74 | 227.19 | 180.20 | 143.62 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.04 %
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.
