Data as of Sep 5, 2026
EPV per share
63.36 USD
Current price
187.70 USD
Margin of safety
-196.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.59 % | 8.59 % | 9.59 % | 10.59 % | 11.59 % |
|---|---|---|---|---|---|
| 8.31 % | 64.41 | 57.58 | 52.17 | 47.79 | 44.16 |
| 9.31 % | 71.48 | 63.82 | 57.77 | 52.85 | 48.78 |
| 10.31 % | 78.55 | 70.07 | 63.36 | 57.91 | 53.41 |
| 11.31 % | 85.61 | 76.31 | 68.95 | 62.98 | 58.04 |
| 12.31 % | 92.68 | 82.55 | 74.54 | 68.04 | 62.66 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.59 %
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).
