Data as of Sep 5, 2026
EPV per share
181.13 USD
Current price
939.96 USD
Margin of safety
-419.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.72 % | 7.72 % | 8.72 % | 9.72 % | 10.72 % |
|---|---|---|---|---|---|
| 1.40 % | 105.19 | 93.90 | 85.21 | 78.30 | 72.68 |
| 2.40 % | 167.43 | 148.08 | 133.17 | 121.32 | 111.69 |
| 3.40 % | 229.66 | 202.25 | 181.13 | 164.35 | 150.70 |
| 4.40 % | 291.90 | 256.42 | 229.09 | 207.37 | 189.71 |
| 5.40 % | 354.14 | 310.60 | 277.05 | 250.40 | 228.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.72 %
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).
