Data as of Sep 5, 2026
EPV per share
105.60 USD
Current price
395.72 USD
Margin of safety
-274.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.60 % | 8.60 % | 9.60 % | 10.60 % | 11.60 % |
|---|---|---|---|---|---|
| 19.35 % | 118.13 | 106.62 | 97.50 | 90.11 | 83.99 |
| 20.35 % | 123.24 | 111.14 | 101.55 | 93.78 | 87.34 |
| 21.35 % | 128.36 | 115.66 | 105.60 | 97.45 | 90.70 |
| 22.35 % | 133.47 | 120.18 | 109.65 | 101.12 | 94.05 |
| 23.35 % | 138.59 | 124.70 | 113.71 | 104.78 | 97.40 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.60 %
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).
