Data as of Sep 6, 2026
EPV per share
12.47 USD
Current price
117.09 USD
Margin of safety
-839.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.28 % | 6.28 % | 7.28 % | 8.28 % | 9.28 % |
|---|---|---|---|---|---|
| 40.62 % | 33.88 | 19.62 | 9.27 | 1.42 | -4.73 |
| 41.62 % | 36.09 | 21.47 | 10.87 | 2.83 | -3.48 |
| 42.62 % | 38.29 | 23.32 | 12.47 | 4.24 | -2.22 |
| 43.62 % | 40.50 | 25.18 | 14.07 | 5.64 | -0.97 |
| 44.62 % | 42.70 | 27.03 | 15.66 | 7.05 | 0.29 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.28 %
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.
Tax rate not estimable from the statements (no financial year with both taxes and EBT positive); the default value is used (21 %).
