Data as of Sep 5, 2026
EPV per share
29.66 USD
Current price
425.00 USD
Margin of safety
-1,332.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.71 % | 9.71 % | 10.71 % | 11.71 % | 12.71 % |
|---|---|---|---|---|---|
| 1.37 % | -15.99 | -20.67 | -24.48 | -27.64 | -30.30 |
| 2.37 % | 17.30 | 9.19 | 2.59 | -2.88 | -7.49 |
| 3.37 % | 50.60 | 39.05 | 29.66 | 21.88 | 15.32 |
| 4.37 % | 83.89 | 68.91 | 56.74 | 46.64 | 38.13 |
| 5.37 % | 117.18 | 98.78 | 83.81 | 71.40 | 60.94 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.71 %
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.
