Data as of Sep 5, 2026
EPV per share
39.63 USD
Current price
109.51 USD
Margin of safety
-176.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.54 % | 6.54 % | 7.54 % | 8.54 % | 9.54 % |
|---|---|---|---|---|---|
| 4.58 % | 34.63 | 20.80 | 10.64 | 2.85 | -3.30 |
| 5.58 % | 54.36 | 37.51 | 25.13 | 15.65 | 8.16 |
| 6.58 % | 74.09 | 54.23 | 39.63 | 28.45 | 19.62 |
| 7.58 % | 93.82 | 70.94 | 54.13 | 41.25 | 31.07 |
| 8.58 % | 113.55 | 87.65 | 68.62 | 54.05 | 42.53 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.54 %
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.
