Data as of Sep 5, 2026
EPV per share
87.62 USD
Current price
102.66 USD
Margin of safety
-17.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.29 % | 7.29 % | 8.29 % | 9.29 % | 10.29 % |
|---|---|---|---|---|---|
| 8.77 % | 95.82 | 79.34 | 66.84 | 57.02 | 49.12 |
| 9.77 % | 109.52 | 91.16 | 77.23 | 66.30 | 57.49 |
| 10.77 % | 123.22 | 102.98 | 87.62 | 75.57 | 65.86 |
| 11.77 % | 136.91 | 114.80 | 98.02 | 84.85 | 74.24 |
| 12.77 % | 150.61 | 126.62 | 108.41 | 94.12 | 82.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.29 %
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.
