Data as of Sep 4, 2026
EPV per share
116.50 USD
Current price
189.93 USD
Margin of safety
-63.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.90 % | 6.90 % | 7.90 % | 8.90 % | 9.90 % |
|---|---|---|---|---|---|
| 12.60 % | 137.69 | 114.85 | 97.80 | 84.58 | 74.02 |
| 13.60 % | 150.20 | 125.56 | 107.15 | 92.87 | 81.48 |
| 14.60 % | 162.72 | 136.26 | 116.50 | 101.17 | 88.94 |
| 15.60 % | 175.23 | 146.96 | 125.84 | 109.47 | 96.40 |
| 16.60 % | 187.75 | 157.66 | 135.19 | 117.77 | 103.86 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.90 %
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.
