Data as of Sep 5, 2026
EPV per share
36.42 USD
Current price
282.34 USD
Margin of safety
-675.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.45 % | 9.45 % | 10.45 % | 11.45 % | 12.45 % |
|---|---|---|---|---|---|
| 10.08 % | 38.84 | 30.56 | 23.87 | 18.34 | 13.70 |
| 11.08 % | 46.60 | 37.50 | 30.15 | 24.07 | 18.97 |
| 12.08 % | 54.37 | 44.45 | 36.42 | 29.80 | 24.24 |
| 13.08 % | 62.13 | 51.39 | 42.70 | 35.53 | 29.51 |
| 14.08 % | 69.89 | 58.33 | 48.98 | 41.26 | 34.78 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.45 %
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.
