Data as of Sep 5, 2026
EPV per share
156.02 USD
Current price
332.03 USD
Margin of safety
-112.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.61 % | 9.61 % | 10.61 % | 11.61 % | 12.61 % |
|---|---|---|---|---|---|
| 25.69 % | 178.76 | 159.87 | 144.54 | 131.85 | 121.17 |
| 26.69 % | 185.83 | 166.21 | 150.28 | 137.09 | 126.00 |
| 27.69 % | 192.90 | 172.54 | 156.02 | 142.33 | 130.82 |
| 28.69 % | 199.98 | 178.88 | 161.75 | 147.58 | 135.65 |
| 29.69 % | 207.05 | 185.21 | 167.49 | 152.82 | 140.48 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.61 %
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).
