Data as of Sep 5, 2026
EPV per share
178.62 USD
Current price
404.81 USD
Margin of safety
-126.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.32 % | 6.32 % | 7.32 % | 8.32 % | 9.32 % |
|---|---|---|---|---|---|
| 41.43 % | 270.68 | 209.51 | 165.07 | 131.31 | 104.80 |
| 42.43 % | 280.01 | 217.36 | 171.84 | 137.27 | 110.12 |
| 43.43 % | 289.34 | 225.21 | 178.62 | 143.23 | 115.44 |
| 44.43 % | 298.66 | 233.06 | 185.40 | 149.19 | 120.76 |
| 45.43 % | 307.99 | 240.91 | 192.17 | 155.15 | 126.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.32 %
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.
