Data as of Sep 5, 2026
EPV per share
74.12 USD
Current price
200.05 USD
Margin of safety
-169.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.19 % | 6.19 % | 7.19 % | 8.19 % | 9.19 % |
|---|---|---|---|---|---|
| 8.64 % | 92.01 | 65.95 | 47.14 | 32.92 | 21.79 |
| 9.64 % | 110.70 | 81.62 | 60.63 | 44.76 | 32.34 |
| 10.64 % | 129.39 | 97.29 | 74.12 | 56.61 | 42.90 |
| 11.64 % | 148.08 | 112.96 | 87.62 | 68.45 | 53.46 |
| 12.64 % | 166.76 | 128.64 | 101.11 | 80.30 | 64.02 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.19 %
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.
