Data as of Sep 5, 2026
EPV per share
15.14 USD
Current price
176.02 USD
Margin of safety
-1,062.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.47 % | 6.47 % | 7.47 % | 8.47 % | 9.47 % |
|---|---|---|---|---|---|
| 32.81 % | 41.49 | 23.24 | 9.87 | -0.35 | -8.41 |
| 33.81 % | 45.10 | 26.28 | 12.50 | 1.98 | -6.33 |
| 34.81 % | 48.70 | 29.33 | 15.14 | 4.30 | -4.25 |
| 35.81 % | 52.30 | 32.38 | 17.78 | 6.63 | -2.17 |
| 36.81 % | 55.91 | 35.42 | 20.42 | 8.96 | -0.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.47 %
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.
