Data as of Sep 5, 2026
EPV per share
9.52 USD
Current price
142.90 USD
Margin of safety
-1,400.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.08 % | 8.08 % | 9.08 % | 10.08 % | 11.08 % |
|---|---|---|---|---|---|
| 5.16 % | 8.90 | 7.95 | 7.22 | 6.63 | 6.15 |
| 6.16 % | 10.37 | 9.25 | 8.37 | 7.67 | 7.09 |
| 7.16 % | 11.85 | 10.54 | 9.52 | 8.70 | 8.03 |
| 8.16 % | 13.33 | 11.84 | 10.67 | 9.74 | 8.98 |
| 9.16 % | 14.80 | 13.13 | 11.83 | 10.78 | 9.92 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.08 %
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).
