Data as of Sep 5, 2026
EPV per share
46.46 USD
Current price
304.23 USD
Margin of safety
-554.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.70 % | 8.70 % | 9.70 % | 10.70 % | 11.70 % |
|---|---|---|---|---|---|
| 3.03 % | 33.70 | 29.07 | 25.40 | 22.42 | 19.95 |
| 4.03 % | 46.96 | 40.81 | 35.93 | 31.96 | 28.67 |
| 5.03 % | 60.22 | 52.55 | 46.46 | 41.51 | 37.40 |
| 6.03 % | 73.48 | 64.29 | 56.99 | 51.05 | 46.13 |
| 7.03 % | 86.74 | 76.02 | 67.51 | 60.60 | 54.86 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.70 %
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.
