Data as of Sep 5, 2026
EPV per share
32.97 USD
Current price
247.69 USD
Margin of safety
-651.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.70 % | 9.70 % | 10.70 % | 11.70 % | 12.70 % |
|---|---|---|---|---|---|
| 11.36 % | 34.53 | 30.85 | 27.87 | 25.39 | 23.30 |
| 12.36 % | 37.67 | 33.67 | 30.42 | 27.72 | 25.45 |
| 13.36 % | 40.80 | 36.48 | 32.97 | 30.06 | 27.60 |
| 14.36 % | 43.94 | 39.30 | 35.52 | 32.39 | 29.75 |
| 15.36 % | 47.08 | 42.11 | 38.07 | 34.72 | 31.90 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.70 %
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).
