Data as of Sep 5, 2026
EPV per share
47.29 USD
Current price
280.25 USD
Margin of safety
-492.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.43 % | 7.43 % | 8.43 % | 9.43 % | 10.43 % |
|---|---|---|---|---|---|
| 12.16 % | 56.64 | 45.37 | 36.78 | 30.01 | 24.54 |
| 13.16 % | 63.53 | 51.33 | 42.03 | 34.70 | 28.78 |
| 14.16 % | 70.41 | 57.29 | 47.29 | 39.40 | 33.03 |
| 15.16 % | 77.30 | 63.25 | 52.54 | 44.10 | 37.27 |
| 16.16 % | 84.19 | 69.21 | 57.79 | 48.79 | 41.52 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.43 %
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.
