Data as of Sep 5, 2026
EPV per share
21.92 USD
Current price
369.68 USD
Margin of safety
-1,586.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.59 % | 10.59 % | 11.59 % | 12.59 % | 13.59 % |
|---|---|---|---|---|---|
| 27.81 % | 26.03 | 22.60 | 19.76 | 17.37 | 15.34 |
| 28.81 % | 27.33 | 23.78 | 20.84 | 18.37 | 16.26 |
| 29.81 % | 28.64 | 24.96 | 21.92 | 19.36 | 17.18 |
| 30.81 % | 29.95 | 26.15 | 23.00 | 20.36 | 18.10 |
| 31.81 % | 31.25 | 27.33 | 24.08 | 21.35 | 19.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.59 %
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.
