Data as of Sep 5, 2026
EPV per share
84.26 USD
Current price
390.71 USD
Margin of safety
-363.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.99 % | 8.99 % | 9.99 % | 10.99 % | 11.99 % |
|---|---|---|---|---|---|
| 15.56 % | 95.93 | 82.61 | 71.94 | 63.22 | 55.96 |
| 16.56 % | 103.64 | 89.45 | 78.10 | 68.82 | 61.09 |
| 17.56 % | 111.34 | 96.29 | 84.26 | 74.42 | 66.22 |
| 18.56 % | 119.04 | 103.14 | 90.42 | 80.02 | 71.35 |
| 19.56 % | 126.74 | 109.98 | 96.58 | 85.62 | 76.49 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.99 %
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.
