Data as of Sep 5, 2026
EPV per share
23.51 USD
Current price
258.11 USD
Margin of safety
-997.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.83 % | 8.83 % | 9.83 % | 10.83 % | 11.83 % |
|---|---|---|---|---|---|
| 7.92 % | 23.58 | 19.93 | 17.03 | 14.66 | 12.69 |
| 8.92 % | 27.65 | 23.54 | 20.27 | 17.60 | 15.38 |
| 9.92 % | 31.72 | 27.15 | 23.51 | 20.54 | 18.08 |
| 10.92 % | 35.78 | 30.76 | 26.75 | 23.48 | 20.77 |
| 11.92 % | 39.85 | 34.36 | 29.99 | 26.42 | 23.46 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.83 %
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).
