Data as of Sep 5, 2026
EPV per share
179.25 USD
Current price
118.00 USD
Margin of safety
+34.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.27 % | 7.27 % | 8.27 % | 9.27 % | 10.27 % |
|---|---|---|---|---|---|
| 18.54 % | 213.37 | 184.04 | 161.80 | 144.36 | 130.31 |
| 19.54 % | 224.87 | 193.96 | 170.52 | 152.14 | 137.34 |
| 20.54 % | 236.38 | 203.88 | 179.25 | 159.93 | 144.36 |
| 21.54 % | 247.88 | 213.81 | 187.97 | 167.71 | 151.39 |
| 22.54 % | 259.39 | 223.73 | 196.70 | 175.49 | 158.42 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.27 %
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).
