Data as of Sep 5, 2026
EPV per share
45.63 USD
Current price
125.01 USD
Margin of safety
-174.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.34 % | 7.34 % | 8.34 % | 9.34 % | 10.34 % |
|---|---|---|---|---|---|
| 10.26 % | 48.71 | 44.13 | 40.65 | 37.92 | 35.71 |
| 11.26 % | 51.98 | 46.96 | 43.14 | 40.14 | 37.72 |
| 12.26 % | 55.26 | 49.79 | 45.63 | 42.36 | 39.73 |
| 13.26 % | 58.53 | 52.62 | 48.12 | 44.59 | 41.73 |
| 14.26 % | 61.81 | 55.44 | 50.61 | 46.81 | 43.74 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.34 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
