Data as of Sep 6, 2026
EPV per share
32.20 USD
Current price
89.90 USD
Margin of safety
-179.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.72 % | 7.72 % | 8.72 % | 9.72 % | 10.72 % |
|---|---|---|---|---|---|
| 24.12 % | 37.34 | 33.32 | 30.22 | 27.76 | 25.75 |
| 25.12 % | 38.63 | 34.44 | 31.21 | 28.65 | 26.56 |
| 26.12 % | 39.92 | 35.56 | 32.20 | 29.54 | 27.37 |
| 27.12 % | 41.21 | 36.68 | 33.19 | 30.43 | 28.17 |
| 28.12 % | 42.49 | 37.80 | 34.19 | 31.32 | 28.98 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.72 %
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).
