Data as of Sep 5, 2026
EPV per share
272.30 USD
Current price
70.96 USD
Margin of safety
+73.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.36 % | 6.36 % | 7.36 % | 8.36 % | 9.36 % |
|---|---|---|---|---|---|
| 16.28 % | 386.15 | 287.93 | 216.40 | 161.98 | 119.19 |
| 17.28 % | 424.53 | 320.27 | 244.35 | 186.58 | 141.16 |
| 18.28 % | 462.90 | 352.61 | 272.30 | 211.19 | 163.14 |
| 19.28 % | 501.28 | 384.96 | 300.24 | 235.79 | 185.12 |
| 20.28 % | 539.65 | 417.30 | 328.19 | 260.40 | 207.09 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.36 %
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.
