Data as of Sep 5, 2026
EPV per share
156.78 USD
Current price
551.15 USD
Margin of safety
-251.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.09 % | 9.09 % | 10.09 % | 11.09 % | 12.09 % |
|---|---|---|---|---|---|
| 8.48 % | 158.52 | 137.32 | 120.32 | 106.39 | 94.76 |
| 9.48 % | 181.26 | 157.55 | 138.55 | 122.97 | 109.97 |
| 10.48 % | 203.99 | 177.78 | 156.78 | 139.56 | 125.19 |
| 11.48 % | 226.72 | 198.02 | 175.00 | 156.14 | 140.40 |
| 12.48 % | 249.45 | 218.25 | 193.23 | 172.72 | 155.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.09 %
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.
