Data as of Sep 5, 2026
EPV per share
28.08 USD
Current price
106.15 USD
Margin of safety
-278.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.62 % | 7.62 % | 8.62 % | 9.62 % | 10.62 % |
|---|---|---|---|---|---|
| 12.37 % | 32.84 | 27.05 | 22.60 | 19.08 | 16.22 |
| 13.37 % | 36.41 | 30.15 | 25.34 | 21.53 | 18.44 |
| 14.37 % | 39.97 | 33.25 | 28.08 | 23.99 | 20.67 |
| 15.37 % | 43.54 | 36.35 | 30.82 | 26.44 | 22.89 |
| 16.37 % | 47.11 | 39.44 | 33.56 | 28.90 | 25.11 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.62 %
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.
