Data as of Sep 5, 2026
EPV per share
49.82 USD
Current price
125.64 USD
Margin of safety
-152.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.03 % | 7.03 % | 8.03 % | 9.03 % | 10.03 % |
|---|---|---|---|---|---|
| 36.79 % | 65.48 | 54.79 | 46.75 | 40.50 | 35.49 |
| 37.79 % | 67.52 | 56.54 | 48.29 | 41.86 | 36.72 |
| 38.79 % | 69.57 | 58.29 | 49.82 | 43.23 | 37.95 |
| 39.79 % | 71.61 | 60.05 | 51.36 | 44.60 | 39.18 |
| 40.79 % | 73.66 | 61.80 | 52.90 | 45.96 | 40.41 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.03 %
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.
