Data as of Sep 5, 2026
EPV per share
34.99 USD
Current price
104.98 USD
Margin of safety
-200.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.47 % | 9.47 % | 10.47 % | 11.47 % | 12.47 % |
|---|---|---|---|---|---|
| 21.52 % | 41.00 | 35.52 | 31.08 | 27.42 | 24.34 |
| 22.52 % | 43.42 | 37.68 | 33.03 | 29.20 | 25.98 |
| 23.52 % | 45.83 | 39.84 | 34.99 | 30.98 | 27.62 |
| 24.52 % | 48.25 | 42.00 | 36.94 | 32.77 | 29.26 |
| 25.52 % | 50.66 | 44.16 | 38.90 | 34.55 | 30.90 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.47 %
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).
