Data as of Sep 5, 2026
EPV per share
-5.85 USD
Current price
676.08 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.34 % | 8.34 % | 9.34 % | 10.34 % | 11.34 % |
|---|---|---|---|---|---|
| 14.12 % | 17.14 | -9.66 | -30.72 | -47.70 | -61.69 |
| 15.12 % | 32.96 | 4.26 | -18.28 | -36.47 | -51.45 |
| 16.12 % | 48.78 | 18.19 | -5.85 | -25.24 | -41.21 |
| 17.12 % | 64.60 | 32.11 | 6.58 | -14.01 | -30.97 |
| 18.12 % | 80.42 | 46.04 | 19.01 | -2.78 | -20.73 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.34 %
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.
