Data as of Sep 5, 2026
EPV per share
24.39 USD
Current price
126.59 USD
Margin of safety
-419.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.76 % | 7.76 % | 8.76 % | 9.76 % | 10.76 % |
|---|---|---|---|---|---|
| 15.56 % | 31.06 | 24.40 | 19.27 | 15.18 | 11.86 |
| 16.56 % | 34.38 | 27.30 | 21.83 | 17.48 | 13.94 |
| 17.56 % | 37.70 | 30.19 | 24.39 | 19.78 | 16.03 |
| 18.56 % | 41.02 | 33.08 | 26.95 | 22.08 | 18.12 |
| 19.56 % | 44.34 | 35.98 | 29.52 | 24.38 | 20.20 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.76 %
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.
