Data as of Sep 5, 2026
EPV per share
94.77 USD
Current price
184.06 USD
Margin of safety
-94.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.68 % | 7.68 % | 8.68 % | 9.68 % | 10.68 % |
|---|---|---|---|---|---|
| 63.13 % | 135.94 | 109.92 | 89.89 | 74.00 | 61.08 |
| 64.13 % | 139.11 | 112.68 | 92.33 | 76.19 | 63.06 |
| 65.13 % | 142.28 | 115.43 | 94.77 | 78.37 | 65.05 |
| 66.13 % | 145.45 | 118.19 | 97.21 | 80.56 | 67.03 |
| 67.13 % | 148.61 | 120.94 | 99.65 | 82.75 | 69.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.68 %
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.
