Data as of Sep 5, 2026
EPV per share
59.14 USD
Current price
325.13 USD
Margin of safety
-449.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.80 % | 8.80 % | 9.80 % | 10.80 % | 11.80 % |
|---|---|---|---|---|---|
| 26.83 % | 69.89 | 61.46 | 54.74 | 49.27 | 44.73 |
| 27.83 % | 72.65 | 63.91 | 56.94 | 51.27 | 46.56 |
| 28.83 % | 75.42 | 66.36 | 59.14 | 53.27 | 48.39 |
| 29.83 % | 78.18 | 68.81 | 61.34 | 55.26 | 50.21 |
| 30.83 % | 80.95 | 71.26 | 63.54 | 57.26 | 52.04 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.80 %
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.
