Data as of Sep 5, 2026
EPV per share
21.80 USD
Current price
122.14 USD
Margin of safety
-460.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.30 % | 10.30 % | 11.30 % | 12.30 % | 13.30 % |
|---|---|---|---|---|---|
| 10.37 % | 22.33 | 19.53 | 17.23 | 15.30 | 13.66 |
| 11.37 % | 25.10 | 22.04 | 19.51 | 17.40 | 15.60 |
| 12.37 % | 27.88 | 24.55 | 21.80 | 19.50 | 17.54 |
| 13.37 % | 30.66 | 27.05 | 24.09 | 21.60 | 19.49 |
| 14.37 % | 33.44 | 29.56 | 26.37 | 23.70 | 21.43 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.30 %
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.
