Data as of Sep 4, 2026
EPV per share
72.04 USD
Current price
331.09 USD
Margin of safety
-359.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.91 % | 9.91 % | 10.91 % | 11.91 % | 12.91 % |
|---|---|---|---|---|---|
| 20.66 % | 81.33 | 72.34 | 64.99 | 58.88 | 53.72 |
| 21.66 % | 85.64 | 76.21 | 68.51 | 62.11 | 56.69 |
| 22.66 % | 89.96 | 80.09 | 72.04 | 65.34 | 59.67 |
| 23.66 % | 94.27 | 83.97 | 75.56 | 68.56 | 62.65 |
| 24.66 % | 98.58 | 87.85 | 79.08 | 71.79 | 65.63 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.91 %
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.
