Data as of Sep 5, 2026
EPV per share
38.66 USD
Current price
354.52 USD
Margin of safety
-816.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.24 % | 9.24 % | 10.24 % | 11.24 % | 12.24 % |
|---|---|---|---|---|---|
| 24.80 % | 46.35 | 39.97 | 34.84 | 30.62 | 27.09 |
| 25.80 % | 48.72 | 42.09 | 36.75 | 32.36 | 28.69 |
| 26.80 % | 51.10 | 44.21 | 38.66 | 34.11 | 30.29 |
| 27.80 % | 53.47 | 46.33 | 40.58 | 35.85 | 31.89 |
| 28.80 % | 55.85 | 48.44 | 42.49 | 37.59 | 33.49 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.24 %
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.
