Data as of Sep 5, 2026
EPV per share
25.16 USD
Current price
186.20 USD
Margin of safety
-640.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.51 % | 8.51 % | 9.51 % | 10.51 % | 11.51 % |
|---|---|---|---|---|---|
| 15.28 % | 33.19 | 24.37 | 17.41 | 11.77 | 7.12 |
| 16.28 % | 38.10 | 28.70 | 21.29 | 15.28 | 10.32 |
| 17.28 % | 43.01 | 33.04 | 25.16 | 18.79 | 13.52 |
| 18.28 % | 47.92 | 37.37 | 29.04 | 22.30 | 16.72 |
| 19.28 % | 52.82 | 41.70 | 32.91 | 25.80 | 19.93 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.51 %
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.
