Data as of Sep 5, 2026
EPV per share
85.69 USD
Current price
163.75 USD
Margin of safety
-91.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.22 % | 7.22 % | 8.22 % | 9.22 % | 10.22 % |
|---|---|---|---|---|---|
| 3.80 % | 70.96 | 57.78 | 47.81 | 40.00 | 33.72 |
| 4.80 % | 96.00 | 79.35 | 66.75 | 56.89 | 48.95 |
| 5.80 % | 121.03 | 100.91 | 85.69 | 73.77 | 64.18 |
| 6.80 % | 146.06 | 122.47 | 104.63 | 90.65 | 79.42 |
| 7.80 % | 171.09 | 144.04 | 123.56 | 107.54 | 94.65 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.22 %
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.
