Data as of Sep 5, 2026
EPV per share
122.91 USD
Current price
324.19 USD
Margin of safety
-163.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.66 % | 7.66 % | 8.66 % | 9.66 % | 10.66 % |
|---|---|---|---|---|---|
| 13.06 % | 140.48 | 120.20 | 104.61 | 92.24 | 82.19 |
| 14.06 % | 152.37 | 130.55 | 113.76 | 100.44 | 89.63 |
| 15.06 % | 164.27 | 140.89 | 122.91 | 108.65 | 97.06 |
| 16.06 % | 176.16 | 151.23 | 132.05 | 116.85 | 104.49 |
| 17.06 % | 188.06 | 161.57 | 141.20 | 125.05 | 111.93 |
The last financial year with EBIT is 2009, but there is revenue up to 2025: the normalized margin does not pick up the most recent years.
The normalized EBIT margin comes from only 3 financial year(s) (2007–2009); 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 USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.66 %
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).
