Data as of Sep 5, 2026
EPV per share
367.12 USD
Current price
1,128.10 USD
Margin of safety
-207.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.16 % | 10.16 % | 11.16 % | 12.16 % | 13.16 % |
|---|---|---|---|---|---|
| 31.95 % | 422.19 | 379.79 | 345.00 | 315.92 | 291.27 |
| 32.95 % | 435.67 | 391.94 | 356.06 | 326.08 | 300.65 |
| 33.95 % | 449.15 | 404.09 | 367.12 | 336.23 | 310.03 |
| 34.95 % | 462.62 | 416.24 | 378.18 | 346.38 | 319.41 |
| 35.95 % | 476.10 | 428.40 | 389.24 | 356.53 | 328.79 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); 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)
11.16 %
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).
