Data as of Sep 6, 2026
EPV per share
58.79 USD
Current price
208.65 USD
Margin of safety
-254.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.71 % | 8.71 % | 9.71 % | 10.71 % | 11.71 % |
|---|---|---|---|---|---|
| 13.35 % | 65.86 | 56.53 | 49.13 | 43.11 | 38.12 |
| 14.35 % | 71.94 | 61.92 | 53.96 | 47.49 | 42.12 |
| 15.35 % | 78.02 | 67.30 | 58.79 | 51.87 | 46.13 |
| 16.35 % | 84.10 | 72.68 | 63.61 | 56.24 | 50.13 |
| 17.35 % | 90.18 | 78.06 | 68.44 | 60.62 | 54.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.71 %
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.
