Data as of Sep 4, 2026
EPV per share
27.09 USD
Current price
63.66 USD
Margin of safety
-135.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.23 % | 6.23 % | 7.23 % | 8.23 % | 9.23 % |
|---|---|---|---|---|---|
| 40.74 % | 42.58 | 32.27 | 24.81 | 19.16 | 14.73 |
| 41.74 % | 44.16 | 33.59 | 25.95 | 20.16 | 15.63 |
| 42.74 % | 45.74 | 34.91 | 27.09 | 21.16 | 16.52 |
| 43.74 % | 47.31 | 36.24 | 28.23 | 22.16 | 17.41 |
| 44.74 % | 48.89 | 37.56 | 29.37 | 23.16 | 18.31 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.23 %
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.
