Data as of Sep 5, 2026
EPV per share
172.92 USD
Current price
82.75 USD
Margin of safety
+52.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.65 % | 8.65 % | 9.65 % | 10.65 % | 11.65 % |
|---|---|---|---|---|---|
| 12.37 % | 188.64 | 165.66 | 147.45 | 132.66 | 120.41 |
| 13.37 % | 204.70 | 179.87 | 160.19 | 144.20 | 130.96 |
| 14.37 % | 220.77 | 194.08 | 172.92 | 155.74 | 141.51 |
| 15.37 % | 236.83 | 208.29 | 185.66 | 167.28 | 152.06 |
| 16.37 % | 252.90 | 222.50 | 198.40 | 178.82 | 162.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.65 %
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.
