Data as of Sep 5, 2026
EPV per share
38.97 USD
Current price
88.52 USD
Margin of safety
-127.2 %
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 % |
|---|---|---|---|---|---|
| 3.63 % | 31.69 | 22.42 | 15.70 | 10.60 | 6.60 |
| 4.63 % | 47.73 | 35.91 | 27.33 | 20.83 | 15.73 |
| 5.63 % | 63.77 | 49.39 | 38.97 | 31.06 | 24.86 |
| 6.63 % | 79.82 | 62.88 | 50.60 | 41.29 | 33.98 |
| 7.63 % | 95.86 | 76.37 | 62.23 | 51.51 | 43.11 |
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.
