Data as of Sep 5, 2026
EPV per share
18.25 USD
Current price
161.85 USD
Margin of safety
-786.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.75 % | 8.75 % | 9.75 % | 10.75 % | 11.75 % |
|---|---|---|---|---|---|
| 20.81 % | 20.65 | 18.52 | 16.83 | 15.45 | 14.31 |
| 21.81 % | 21.54 | 19.31 | 17.54 | 16.10 | 14.90 |
| 22.81 % | 22.43 | 20.10 | 18.25 | 16.74 | 15.49 |
| 23.81 % | 23.33 | 20.89 | 18.96 | 17.39 | 16.08 |
| 24.81 % | 24.22 | 21.69 | 19.67 | 18.03 | 16.67 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.75 %
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).
