Data as of Sep 5, 2026
EPV per share
289.78 USD
Current price
1,309.21 USD
Margin of safety
-351.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.47 % | 8.47 % | 9.47 % | 10.47 % | 11.47 % |
|---|---|---|---|---|---|
| 10.64 % | 311.91 | 270.32 | 237.51 | 210.97 | 189.06 |
| 11.64 % | 345.04 | 299.54 | 263.64 | 234.61 | 210.63 |
| 12.64 % | 378.17 | 328.75 | 289.78 | 258.24 | 232.21 |
| 13.64 % | 411.29 | 357.97 | 315.91 | 281.88 | 253.78 |
| 14.64 % | 444.42 | 387.18 | 342.04 | 305.51 | 275.36 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.47 %
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.
