Data as of Sep 6, 2026
EPV per share
-5.32 USD
Current price
515.67 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.17 % | 10.17 % | 11.17 % | 12.17 % | 13.17 % |
|---|---|---|---|---|---|
| -0.81 % | -9.32 | -9.14 | -9.00 | -8.87 | -8.77 |
| 0.19 % | -7.08 | -7.12 | -7.16 | -7.19 | -7.21 |
| 1.19 % | -4.84 | -5.10 | -5.32 | -5.50 | -5.65 |
| 2.19 % | -2.60 | -3.09 | -3.48 | -3.81 | -4.09 |
| 3.19 % | -0.36 | -1.07 | -1.64 | -2.12 | -2.53 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.17 %
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).
