Data as of Sep 5, 2026
EPV per share
6.49 USD
Current price
90.06 USD
Margin of safety
-1,287.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 14.38 % | 19.64 | 7.88 | -0.52 | -6.82 | -11.71 |
| 15.38 % | 24.54 | 11.97 | 2.99 | -3.75 | -8.99 |
| 16.38 % | 29.45 | 16.06 | 6.49 | -0.68 | -6.26 |
| 17.38 % | 34.35 | 20.14 | 9.99 | 2.38 | -3.54 |
| 18.38 % | 39.26 | 24.23 | 13.50 | 5.45 | -0.81 |
Computed WACC (6.2 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.20 %
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.
