Data as of Sep 5, 2026
EPV per share
223.91 USD
Current price
170.75 USD
Margin of safety
+23.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.60 % | 6.60 % | 7.60 % | 8.60 % | 9.60 % |
|---|---|---|---|---|---|
| 8.62 % | 255.69 | 203.43 | 164.93 | 135.37 | 111.97 |
| 9.62 % | 295.71 | 237.39 | 194.42 | 161.44 | 135.32 |
| 10.62 % | 335.73 | 271.35 | 223.91 | 187.50 | 158.67 |
| 11.62 % | 375.76 | 305.32 | 253.41 | 213.57 | 182.02 |
| 12.62 % | 415.78 | 339.28 | 282.90 | 239.63 | 205.37 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.60 %
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.
