Data as of Sep 5, 2026
EPV per share
20.50 USD
Current price
72.47 USD
Margin of safety
-253.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.69 % | 9.69 % | 10.69 % | 11.69 % | 12.69 % |
|---|---|---|---|---|---|
| 20.22 % | 23.41 | 20.60 | 18.31 | 16.41 | 14.82 |
| 21.22 % | 24.76 | 21.81 | 19.41 | 17.42 | 15.74 |
| 22.22 % | 26.11 | 23.02 | 20.50 | 18.42 | 16.66 |
| 23.22 % | 27.46 | 24.23 | 21.60 | 19.42 | 17.59 |
| 24.22 % | 28.81 | 25.44 | 22.70 | 20.43 | 18.51 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.69 %
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.
