Data as of Sep 5, 2026
EPV per share
31.65 USD
Current price
152.81 USD
Margin of safety
-382.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.09 % | 8.09 % | 9.09 % | 10.09 % | 11.09 % |
|---|---|---|---|---|---|
| 16.72 % | 37.59 | 31.79 | 27.27 | 23.64 | 20.67 |
| 17.72 % | 40.40 | 34.25 | 29.46 | 25.61 | 22.46 |
| 18.72 % | 43.20 | 36.71 | 31.65 | 27.59 | 24.26 |
| 19.72 % | 46.01 | 39.17 | 33.84 | 29.56 | 26.05 |
| 20.72 % | 48.82 | 41.63 | 36.03 | 31.53 | 27.85 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.09 %
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.
