Data as of Sep 5, 2026
EPV per share
36.85 USD
Current price
106.89 USD
Margin of safety
-190.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.99 % | 7.99 % | 8.99 % | 9.99 % | 10.99 % |
|---|---|---|---|---|---|
| 9.02 % | 38.90 | 33.78 | 29.81 | 26.62 | 24.02 |
| 10.02 % | 43.43 | 37.75 | 33.33 | 29.80 | 26.90 |
| 11.02 % | 47.96 | 41.71 | 36.85 | 32.97 | 29.79 |
| 12.02 % | 52.49 | 45.67 | 40.37 | 36.14 | 32.67 |
| 13.02 % | 57.02 | 49.64 | 43.90 | 39.31 | 35.55 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.99 %
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.
