Data as of Sep 5, 2026
EPV per share
9.01 USD
Current price
140.12 USD
Margin of safety
-1,455.8 %
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 % |
|---|---|---|---|---|---|
| 46.06 % | 22.12 | 13.24 | 6.05 | 0.12 | -4.86 |
| 47.06 % | 23.95 | 14.87 | 7.53 | 1.47 | -3.62 |
| 48.06 % | 25.77 | 16.50 | 9.01 | 2.82 | -2.38 |
| 49.06 % | 27.60 | 18.14 | 10.48 | 4.17 | -1.14 |
| 50.06 % | 29.42 | 19.77 | 11.96 | 5.51 | 0.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.47 %
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.
