Data as of Sep 5, 2026
EPV per share
8.98 USD
Current price
145.56 USD
Margin of safety
-1,520.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.82 % | 8.82 % | 9.82 % | 10.82 % | 11.82 % |
|---|---|---|---|---|---|
| 9.59 % | 9.64 | 7.64 | 6.05 | 4.75 | 3.67 |
| 10.59 % | 11.49 | 9.28 | 7.51 | 6.08 | 4.89 |
| 11.59 % | 13.33 | 10.91 | 8.98 | 7.41 | 6.10 |
| 12.59 % | 15.17 | 12.54 | 10.45 | 8.74 | 7.32 |
| 13.59 % | 17.01 | 14.18 | 11.92 | 10.07 | 8.54 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.82 %
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.
