Data as of Sep 5, 2026
EPV per share
53.06 USD
Current price
206.93 USD
Margin of safety
-290.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.94 % | 6.94 % | 7.94 % | 8.94 % | 9.94 % |
|---|---|---|---|---|---|
| 18.33 % | 67.98 | 55.35 | 45.91 | 38.57 | 32.72 |
| 19.33 % | 72.76 | 59.44 | 49.48 | 41.75 | 35.57 |
| 20.33 % | 77.54 | 63.54 | 53.06 | 44.92 | 38.43 |
| 21.33 % | 82.32 | 67.63 | 56.63 | 48.10 | 41.29 |
| 22.33 % | 87.10 | 71.72 | 60.21 | 51.28 | 44.14 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.94 %
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.
