Data as of Sep 4, 2026
EPV per share
271.31 USD
Current price
1,761.50 USD
Margin of safety
-549.3 %
Amounts in EUR; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.27 % | 10.27 % | 11.27 % | 12.27 % | 13.27 % |
|---|---|---|---|---|---|
| 31.27 % | 306.15 | 278.98 | 256.63 | 237.92 | 222.04 |
| 32.27 % | 315.07 | 287.03 | 263.97 | 244.66 | 228.27 |
| 33.27 % | 323.99 | 295.08 | 271.31 | 251.40 | 234.50 |
| 34.27 % | 332.92 | 303.14 | 278.64 | 258.14 | 240.73 |
| 35.27 % | 341.84 | 311.19 | 285.98 | 264.89 | 246.97 |
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 EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.27 %
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.
