Data as of Sep 5, 2026
EPV per share
58.23 USD
Current price
189.93 USD
Margin of safety
-226.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.50 % | 8.50 % | 9.50 % | 10.50 % | 11.50 % |
|---|---|---|---|---|---|
| 12.57 % | 64.76 | 55.70 | 48.55 | 42.76 | 37.98 |
| 13.57 % | 70.89 | 61.11 | 53.39 | 47.14 | 41.98 |
| 14.57 % | 77.02 | 66.52 | 58.23 | 51.52 | 45.98 |
| 15.57 % | 83.15 | 71.93 | 63.07 | 55.90 | 49.97 |
| 16.57 % | 89.28 | 77.34 | 67.91 | 60.28 | 53.97 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.50 %
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).
