Data as of Sep 5, 2026
EPV per share
72.29 USD
Current price
109.70 USD
Margin of safety
-51.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.34 % | 7.34 % | 8.34 % | 9.34 % | 10.34 % |
|---|---|---|---|---|---|
| 12.59 % | 85.18 | 70.43 | 59.21 | 50.40 | 43.29 |
| 13.59 % | 93.78 | 77.86 | 65.75 | 56.24 | 48.56 |
| 14.59 % | 102.38 | 85.29 | 72.29 | 62.08 | 53.84 |
| 15.59 % | 110.98 | 92.72 | 78.83 | 67.92 | 59.11 |
| 16.59 % | 119.58 | 100.14 | 85.37 | 73.75 | 64.39 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.34 %
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.
