Data as of Sep 5, 2026
EPV per share
34.41 USD
Current price
254.92 USD
Margin of safety
-640.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.57 % | 10.57 % | 11.57 % | 12.57 % | 13.57 % |
|---|---|---|---|---|---|
| 4.80 % | 29.94 | 27.47 | 25.42 | 23.71 | 22.24 |
| 5.80 % | 35.37 | 32.39 | 29.92 | 27.84 | 26.07 |
| 6.80 % | 40.80 | 37.31 | 34.41 | 31.98 | 29.91 |
| 7.80 % | 46.24 | 42.23 | 38.91 | 36.12 | 33.74 |
| 8.80 % | 51.67 | 47.15 | 43.40 | 40.25 | 37.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.57 %
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).
