Data as of Sep 5, 2026
EPV per share
13.07 USD
Current price
139.68 USD
Margin of safety
-968.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.70 % | 8.70 % | 9.70 % | 10.70 % | 11.70 % |
|---|---|---|---|---|---|
| 51.30 % | 23.43 | 16.63 | 11.24 | 6.86 | 3.22 |
| 52.30 % | 24.58 | 17.65 | 12.16 | 7.69 | 3.98 |
| 53.30 % | 25.73 | 18.67 | 13.07 | 8.52 | 4.74 |
| 54.30 % | 26.88 | 19.69 | 13.99 | 9.34 | 5.50 |
| 55.30 % | 28.03 | 20.71 | 14.90 | 10.17 | 6.26 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.70 %
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.
