Data as of Sep 5, 2026
EPV per share
117.81 USD
Current price
324.88 USD
Margin of safety
-175.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.46 % | 8.46 % | 9.46 % | 10.46 % | 11.46 % |
|---|---|---|---|---|---|
| 4.10 % | 92.69 | 75.54 | 62.02 | 51.08 | 42.05 |
| 5.10 % | 128.07 | 106.74 | 89.91 | 76.31 | 65.07 |
| 6.10 % | 163.45 | 137.93 | 117.81 | 101.54 | 88.10 |
| 7.10 % | 198.82 | 169.13 | 145.71 | 126.77 | 111.13 |
| 8.10 % | 234.20 | 200.32 | 173.60 | 152.00 | 134.16 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.46 %
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).
