Data as of Sep 5, 2026
EPV per share
17.90 USD
Current price
279.00 USD
Margin of safety
-1,459.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 34.97 % | 57.62 | 30.58 | 11.27 | -3.22 | -14.49 |
| 35.97 % | 62.26 | 34.45 | 14.58 | -0.32 | -11.91 |
| 36.97 % | 66.90 | 38.32 | 17.90 | 2.58 | -9.33 |
| 37.97 % | 71.54 | 42.18 | 21.21 | 5.48 | -6.75 |
| 38.97 % | 76.18 | 46.05 | 24.52 | 8.38 | -4.18 |
Computed WACC (6.8 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.80 %
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.
Tax rate not estimable from the statements (no financial year with both taxes and EBT positive); the default value is used (21 %).
