Data as of Sep 5, 2026
EPV per share
84.60 USD
Current price
195.69 USD
Margin of safety
-131.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.68 % | 8.68 % | 9.68 % | 10.68 % | 11.68 % |
|---|---|---|---|---|---|
| 27.59 % | 99.78 | 88.05 | 78.74 | 71.18 | 64.91 |
| 28.59 % | 103.47 | 91.31 | 81.67 | 73.83 | 67.33 |
| 29.59 % | 107.16 | 94.58 | 84.60 | 76.48 | 69.76 |
| 30.59 % | 110.85 | 97.84 | 87.52 | 79.14 | 72.19 |
| 31.59 % | 114.54 | 101.11 | 90.45 | 81.79 | 74.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.68 %
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.
