Data as of Sep 5, 2026
EPV per share
180.12 USD
Current price
735.25 USD
Margin of safety
-308.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.23 % | 9.23 % | 10.23 % | 11.23 % | 12.23 % |
|---|---|---|---|---|---|
| 4.37 % | 157.32 | 143.00 | 131.48 | 122.00 | 114.08 |
| 5.37 % | 187.56 | 169.96 | 155.80 | 144.16 | 134.43 |
| 6.37 % | 217.79 | 196.92 | 180.12 | 166.32 | 154.78 |
| 7.37 % | 248.02 | 223.88 | 204.45 | 188.48 | 175.12 |
| 8.37 % | 278.25 | 250.83 | 228.77 | 210.64 | 195.47 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.23 %
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).
