Data as of Sep 6, 2026
EPV per share
34.53 USD
Current price
101.31 USD
Margin of safety
-193.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.09 % | 7.09 % | 8.09 % | 9.09 % | 10.09 % |
|---|---|---|---|---|---|
| 10.07 % | 40.58 | 31.85 | 25.27 | 20.15 | 16.04 |
| 11.07 % | 46.73 | 37.13 | 29.90 | 24.27 | 19.75 |
| 12.07 % | 52.88 | 42.41 | 34.53 | 28.39 | 23.46 |
| 13.07 % | 59.03 | 47.69 | 39.16 | 32.50 | 27.17 |
| 14.07 % | 65.18 | 52.97 | 43.79 | 36.62 | 30.88 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.09 %
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.
