Data as of Sep 5, 2026
EPV per share
-2.14 USD
Current price
240.42 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.92 % | 6.92 % | 7.92 % | 8.92 % | 9.92 % |
|---|---|---|---|---|---|
| 7.36 % | -1.23 | -3.89 | -5.88 | -7.43 | -8.66 |
| 8.36 % | 1.28 | -1.75 | -4.01 | -5.76 | -7.16 |
| 9.36 % | 3.79 | 0.40 | -2.14 | -4.10 | -5.67 |
| 10.36 % | 6.29 | 2.54 | -0.26 | -2.44 | -4.17 |
| 11.36 % | 8.80 | 4.68 | 1.61 | -0.77 | -2.68 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.92 %
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.
