Data as of Sep 5, 2026
EPV per share
45.50 USD
Current price
170.24 USD
Margin of safety
-274.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.06 % | 8.06 % | 9.06 % | 10.06 % | 11.06 % |
|---|---|---|---|---|---|
| 13.54 % | 52.55 | 44.26 | 37.80 | 32.63 | 28.39 |
| 14.54 % | 57.49 | 48.59 | 41.65 | 36.09 | 31.54 |
| 15.54 % | 62.42 | 52.91 | 45.50 | 39.56 | 34.69 |
| 16.54 % | 67.36 | 57.24 | 49.35 | 43.02 | 37.84 |
| 17.54 % | 72.30 | 61.56 | 53.19 | 46.49 | 41.00 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.06 %
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.
