Data as of Sep 5, 2026
EPV per share
-28.34 USD
Current price
1,027.59 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 | 7.30 % | 8.30 % | 9.30 % | 10.30 % | 11.30 % |
|---|---|---|---|---|---|
| 15.87 % | -9.17 | -29.05 | -44.66 | -57.24 | -67.59 |
| 16.87 % | 1.23 | -19.91 | -36.50 | -49.87 | -60.87 |
| 17.87 % | 11.63 | -10.76 | -28.34 | -42.50 | -54.15 |
| 18.87 % | 22.03 | -1.62 | -20.18 | -35.13 | -47.44 |
| 19.87 % | 32.42 | 7.53 | -12.02 | -27.76 | -40.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.30 %
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.
