Data as of Sep 5, 2026
EPV per share
27.09 USD
Current price
148.38 USD
Margin of safety
-447.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.00 % | 9.00 % | 10.00 % | 11.00 % | 12.00 % |
|---|---|---|---|---|---|
| 8.72 % | 27.60 | 24.16 | 21.41 | 19.15 | 17.28 |
| 9.72 % | 31.15 | 27.31 | 24.25 | 21.74 | 19.65 |
| 10.72 % | 34.70 | 30.47 | 27.09 | 24.32 | 22.01 |
| 11.72 % | 38.25 | 33.63 | 29.93 | 26.90 | 24.38 |
| 12.72 % | 41.80 | 36.78 | 32.77 | 29.49 | 26.75 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.00 %
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.
