Data as of Sep 5, 2026
EPV per share
141.49 USD
Current price
286.08 USD
Margin of safety
-102.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.14 % | 10.14 % | 11.14 % | 12.14 % | 13.14 % |
|---|---|---|---|---|---|
| 31.27 % | 162.37 | 146.17 | 132.87 | 121.76 | 112.35 |
| 32.27 % | 167.63 | 150.90 | 137.18 | 125.72 | 116.00 |
| 33.27 % | 172.88 | 155.64 | 141.49 | 129.68 | 119.66 |
| 34.27 % | 178.14 | 160.38 | 145.81 | 133.63 | 123.31 |
| 35.27 % | 183.40 | 165.12 | 150.12 | 137.59 | 126.97 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.14 %
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).
