Data as of Sep 5, 2026
EPV per share
47.81 USD
Current price
183.16 USD
Margin of safety
-283.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.16 % | 10.16 % | 11.16 % | 12.16 % | 13.16 % |
|---|---|---|---|---|---|
| 16.60 % | 52.17 | 46.83 | 42.44 | 38.77 | 35.67 |
| 17.60 % | 55.44 | 49.78 | 45.12 | 41.24 | 37.94 |
| 18.60 % | 58.71 | 52.72 | 47.81 | 43.70 | 40.22 |
| 19.60 % | 61.99 | 55.67 | 50.49 | 46.16 | 42.49 |
| 20.60 % | 65.26 | 58.62 | 53.18 | 48.63 | 44.77 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.16 %
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.
