Data as of Sep 5, 2026
EPV per share
-3.75 USD
Current price
188.81 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.28 % | 6.28 % | 7.28 % | 8.28 % | 9.28 % |
|---|---|---|---|---|---|
| 33.68 % | 31.05 | 7.13 | -10.22 | -23.37 | -33.69 |
| 34.68 % | 35.51 | 10.88 | -6.98 | -20.53 | -31.15 |
| 35.68 % | 39.97 | 14.63 | -3.75 | -17.69 | -28.62 |
| 36.68 % | 44.43 | 18.38 | -0.51 | -14.84 | -26.08 |
| 37.68 % | 48.89 | 22.13 | 2.72 | -12.00 | -23.54 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.28 %
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.
