Data as of Sep 5, 2026
EPV per share
47.26 USD
Current price
95.69 USD
Margin of safety
-102.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 15.04 % | 70.65 | 50.22 | 35.62 | 24.68 | 16.17 |
| 16.04 % | 78.80 | 57.01 | 41.44 | 29.77 | 20.69 |
| 17.04 % | 86.94 | 63.80 | 47.26 | 34.87 | 25.22 |
| 18.04 % | 95.09 | 70.59 | 53.09 | 39.96 | 29.75 |
| 19.04 % | 103.24 | 77.38 | 58.91 | 45.05 | 34.28 |
Computed WACC (6.4 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.44 %
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.
