Data as of Sep 5, 2026
EPV per share
85.50 USD
Current price
108.98 USD
Margin of safety
-27.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.76 % | 10.76 % | 11.76 % | 12.76 % | 13.76 % |
|---|---|---|---|---|---|
| 36.99 % | 95.76 | 88.14 | 81.82 | 76.48 | 71.92 |
| 37.99 % | 97.98 | 90.15 | 83.66 | 78.18 | 73.49 |
| 38.99 % | 100.20 | 92.16 | 85.50 | 79.87 | 75.07 |
| 39.99 % | 102.42 | 94.18 | 87.34 | 81.57 | 76.64 |
| 40.99 % | 104.63 | 96.19 | 89.18 | 83.27 | 78.21 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.76 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
