Data as of Sep 5, 2026
EPV per share
117.36 USD
Current price
70.23 USD
Margin of safety
+40.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 9.34 % | 136.65 | 112.43 | 95.13 | 82.15 | 72.06 |
| 10.34 % | 152.21 | 125.40 | 106.24 | 91.88 | 80.71 |
| 11.34 % | 167.77 | 138.37 | 117.36 | 101.61 | 89.35 |
| 12.34 % | 183.34 | 151.33 | 128.48 | 111.33 | 98.00 |
| 13.34 % | 198.90 | 164.30 | 139.59 | 121.06 | 106.64 |
Computed WACC (6.3 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.26 %
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.
