Data as of Sep 5, 2026
EPV per share
44.34 USD
Current price
104.63 USD
Margin of safety
-136.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.03 % | 7.03 % | 8.03 % | 9.03 % | 10.03 % |
|---|---|---|---|---|---|
| 3.91 % | 32.11 | 19.20 | 9.50 | 1.95 | -4.09 |
| 4.91 % | 55.30 | 39.09 | 26.92 | 17.44 | 9.86 |
| 5.91 % | 78.50 | 58.99 | 44.34 | 32.93 | 23.80 |
| 6.91 % | 101.69 | 78.88 | 61.76 | 48.42 | 37.75 |
| 7.91 % | 124.88 | 98.78 | 79.18 | 63.91 | 51.69 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.03 %
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.
