Data as of Sep 5, 2026
EPV per share
16.46 USD
Current price
360.33 USD
Margin of safety
-2,089.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.85 % | 9.85 % | 10.85 % | 11.85 % | 12.85 % |
|---|---|---|---|---|---|
| 5.98 % | 14.87 | 13.04 | 11.55 | 10.31 | 9.26 |
| 6.98 % | 17.88 | 15.74 | 14.00 | 12.56 | 11.34 |
| 7.98 % | 20.89 | 18.45 | 16.46 | 14.81 | 13.41 |
| 8.98 % | 23.90 | 21.15 | 18.92 | 17.06 | 15.48 |
| 9.98 % | 26.91 | 23.86 | 21.37 | 19.30 | 17.56 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.85 %
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.
