Data as of Sep 5, 2026
EPV per share
48.18 USD
Current price
159.60 USD
Margin of safety
-231.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.08 % | 7.08 % | 8.08 % | 9.08 % | 10.08 % |
|---|---|---|---|---|---|
| 36.21 % | 69.36 | 54.83 | 43.90 | 35.38 | 28.55 |
| 37.21 % | 72.20 | 57.27 | 46.04 | 37.28 | 30.26 |
| 38.21 % | 75.04 | 59.71 | 48.18 | 39.18 | 31.98 |
| 39.21 % | 77.88 | 62.15 | 50.32 | 41.09 | 33.69 |
| 40.21 % | 80.72 | 64.59 | 52.45 | 42.99 | 35.40 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.08 %
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.
