Data as of Sep 5, 2026
EPV per share
99.64 USD
Current price
283.49 USD
Margin of safety
-184.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.43 % | 7.43 % | 8.43 % | 9.43 % | 10.43 % |
|---|---|---|---|---|---|
| 20.20 % | 119.24 | 102.93 | 90.50 | 80.71 | 72.79 |
| 21.20 % | 125.23 | 108.12 | 95.07 | 84.79 | 76.48 |
| 22.20 % | 131.22 | 113.31 | 99.64 | 88.88 | 80.18 |
| 23.20 % | 137.22 | 118.50 | 104.22 | 92.97 | 83.87 |
| 24.20 % | 143.21 | 123.68 | 108.79 | 97.05 | 87.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.43 %
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).
