Data as of Sep 5, 2026
EPV per share
98.28 USD
Current price
275.17 USD
Margin of safety
-180.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.86 % | 7.86 % | 8.86 % | 9.86 % | 10.86 % |
|---|---|---|---|---|---|
| 21.68 % | 114.22 | 101.08 | 90.91 | 82.80 | 76.18 |
| 22.68 % | 118.98 | 105.24 | 94.60 | 86.11 | 79.19 |
| 23.68 % | 123.75 | 109.39 | 98.28 | 89.43 | 82.20 |
| 24.68 % | 128.51 | 113.55 | 101.97 | 92.74 | 85.21 |
| 25.68 % | 133.27 | 117.71 | 105.66 | 96.05 | 88.22 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.86 %
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).
