Data as of Sep 5, 2026
EPV per share
11.29 USD
Current price
177.20 USD
Margin of safety
-1,469.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.98 % | 7.98 % | 8.98 % | 9.98 % | 10.98 % |
|---|---|---|---|---|---|
| -0.01 % | -4.89 | -4.88 | -4.86 | -4.85 | -4.84 |
| 0.99 % | 5.49 | 4.21 | 3.21 | 2.42 | 1.76 |
| 1.99 % | 15.88 | 13.30 | 11.29 | 9.68 | 8.37 |
| 2.99 % | 26.27 | 22.38 | 19.36 | 16.95 | 14.97 |
| 3.99 % | 36.66 | 31.47 | 27.44 | 24.21 | 21.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.98 %
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.
