Data as of Sep 5, 2026
EPV per share
109.84 USD
Current price
340.37 USD
Margin of safety
-209.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.42 % | 6.42 % | 7.42 % | 8.42 % | 9.42 % |
|---|---|---|---|---|---|
| 16.00 % | 164.43 | 116.73 | 81.89 | 55.32 | 34.39 |
| 17.00 % | 183.56 | 132.88 | 95.86 | 67.64 | 45.40 |
| 18.00 % | 202.70 | 149.04 | 109.84 | 79.95 | 56.41 |
| 19.00 % | 221.83 | 165.19 | 123.82 | 92.27 | 67.42 |
| 20.00 % | 240.96 | 181.34 | 137.79 | 104.59 | 78.43 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.42 %
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.
