Data as of Sep 5, 2026
EPV per share
17.51 USD
Current price
97.54 USD
Margin of safety
-457.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.51 % | 7.51 % | 8.51 % | 9.51 % | 10.51 % |
|---|---|---|---|---|---|
| 22.83 % | 24.08 | 18.87 | 14.89 | 11.74 | 9.20 |
| 23.83 % | 25.79 | 20.36 | 16.20 | 12.91 | 10.26 |
| 24.83 % | 27.50 | 21.84 | 17.51 | 14.09 | 11.32 |
| 25.83 % | 29.22 | 23.33 | 18.82 | 15.26 | 12.38 |
| 26.83 % | 30.93 | 24.81 | 20.13 | 16.43 | 13.44 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.51 %
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.
