Data as of Sep 5, 2026
EPV per share
146.96 USD
Current price
335.02 USD
Margin of safety
-128.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.61 % | 9.61 % | 10.61 % | 11.61 % | 12.61 % |
|---|---|---|---|---|---|
| 25.69 % | 168.39 | 150.59 | 136.15 | 124.20 | 114.14 |
| 26.69 % | 175.05 | 156.56 | 141.56 | 129.14 | 118.68 |
| 27.69 % | 181.71 | 162.53 | 146.96 | 134.08 | 123.23 |
| 28.69 % | 188.37 | 168.49 | 152.37 | 139.02 | 127.78 |
| 29.69 % | 195.03 | 174.46 | 157.77 | 143.95 | 132.33 |
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).
