Data as of Sep 5, 2026
EPV per share
100.88 USD
Current price
1,103.68 USD
Margin of safety
-994.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.24 % | 9.24 % | 10.24 % | 11.24 % | 12.24 % |
|---|---|---|---|---|---|
| 31.48 % | 140.66 | 110.80 | 86.78 | 67.02 | 50.50 |
| 32.48 % | 149.42 | 118.62 | 93.83 | 73.45 | 56.40 |
| 33.48 % | 158.19 | 126.44 | 100.88 | 79.88 | 62.30 |
| 34.48 % | 166.95 | 134.25 | 107.94 | 86.30 | 68.20 |
| 35.48 % | 175.72 | 142.07 | 114.99 | 92.73 | 74.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.24 %
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.
