Data as of Sep 5, 2026
EPV per share
-19.40 USD
Current price
114.22 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.39 % | 7.39 % | 8.39 % | 9.39 % | 10.39 % |
|---|---|---|---|---|---|
| 16.00 % | -13.51 | -19.08 | -23.32 | -26.66 | -29.35 |
| 17.00 % | -10.93 | -16.85 | -21.36 | -24.91 | -27.77 |
| 18.00 % | -8.36 | -14.63 | -19.40 | -23.16 | -26.19 |
| 19.00 % | -5.79 | -12.40 | -17.44 | -21.41 | -24.61 |
| 20.00 % | -3.21 | -10.18 | -15.48 | -19.65 | -23.02 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.39 %
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.
