Data as of Sep 5, 2026
EPV per share
9.78 USD
Current price
72.18 USD
Margin of safety
-638.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.66 % | 9.66 % | 10.66 % | 11.66 % | 12.66 % |
|---|---|---|---|---|---|
| 19.28 % | 11.04 | 9.78 | 8.75 | 7.90 | 7.18 |
| 20.28 % | 11.67 | 10.34 | 9.26 | 8.37 | 7.61 |
| 21.28 % | 12.31 | 10.91 | 9.78 | 8.84 | 8.05 |
| 22.28 % | 12.94 | 11.48 | 10.29 | 9.31 | 8.48 |
| 23.28 % | 13.57 | 12.05 | 10.81 | 9.78 | 8.91 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.66 %
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.
