Data as of Sep 5, 2026
EPV per share
42.74 USD
Current price
313.04 USD
Margin of safety
-632.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.06 % | 9.06 % | 10.06 % | 11.06 % | 12.06 % |
|---|---|---|---|---|---|
| 23.56 % | 48.88 | 43.69 | 39.54 | 36.14 | 33.31 |
| 24.56 % | 50.87 | 45.47 | 41.14 | 37.60 | 34.64 |
| 25.56 % | 52.86 | 47.24 | 42.74 | 39.05 | 35.97 |
| 26.56 % | 54.85 | 49.01 | 44.33 | 40.50 | 37.30 |
| 27.56 % | 56.84 | 50.78 | 45.93 | 41.95 | 38.63 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.06 %
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).
