Data as of Sep 5, 2026
EPV per share
29.04 USD
Current price
305.32 USD
Margin of safety
-951.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.25 % | 7.25 % | 8.25 % | 9.25 % | 10.25 % |
|---|---|---|---|---|---|
| 17.60 % | 47.62 | 31.23 | 18.82 | 9.09 | 1.27 |
| 18.60 % | 54.37 | 37.05 | 23.93 | 13.65 | 5.38 |
| 19.60 % | 61.11 | 42.87 | 29.04 | 18.21 | 9.49 |
| 20.60 % | 67.86 | 48.68 | 34.15 | 22.77 | 13.60 |
| 21.60 % | 74.61 | 54.50 | 39.26 | 27.33 | 17.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.25 %
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).
