Data as of Sep 5, 2026
EPV per share
141.30 USD
Current price
188.09 USD
Margin of safety
-33.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.64 % | 8.64 % | 9.64 % | 10.64 % | 11.64 % |
|---|---|---|---|---|---|
| 12.57 % | 152.88 | 136.39 | 123.32 | 112.70 | 103.91 |
| 13.57 % | 164.22 | 146.42 | 132.31 | 120.85 | 111.36 |
| 14.57 % | 175.56 | 156.45 | 141.30 | 128.99 | 118.80 |
| 15.57 % | 186.90 | 166.47 | 150.28 | 137.14 | 126.25 |
| 16.57 % | 198.24 | 176.50 | 159.27 | 145.28 | 133.69 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.64 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
