Data as of Sep 5, 2026
EPV per share
71.10 USD
Current price
77.25 USD
Margin of safety
-8.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.14 % | 6.14 % | 7.14 % | 8.14 % | 9.14 % |
|---|---|---|---|---|---|
| 32.27 % | 98.03 | 79.41 | 66.00 | 55.89 | 48.00 |
| 33.27 % | 101.57 | 82.37 | 68.55 | 58.13 | 49.99 |
| 34.27 % | 105.11 | 85.34 | 71.10 | 60.37 | 51.98 |
| 35.27 % | 108.65 | 88.30 | 73.65 | 62.60 | 53.97 |
| 36.27 % | 112.20 | 91.27 | 76.20 | 64.84 | 55.96 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.14 %
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.
