Data as of Sep 5, 2026
EPV per share
1,147.97 USD
Current price
542.64 USD
Margin of safety
+52.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.18 % | 9.19 % | 10.18 % | 11.18 % | 12.19 % |
|---|---|---|---|---|---|
| 23.44 % | 1,210.52 | 1,157.24 | 1,114.41 | 1,079.24 | 1,049.85 |
| 24.44 % | 1,231.41 | 1,175.84 | 1,131.19 | 1,094.52 | 1,063.87 |
| 25.44 % | 1,252.29 | 1,194.45 | 1,147.97 | 1,109.80 | 1,077.90 |
| 26.44 % | 1,273.17 | 1,213.06 | 1,164.75 | 1,125.08 | 1,091.93 |
| 27.44 % | 1,294.05 | 1,231.67 | 1,181.53 | 1,140.37 | 1,105.95 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.18 %
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).
