Data as of Sep 5, 2026
EPV per share
337.58 USD
Current price
413.58 USD
Margin of safety
-22.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.87 % | 6.87 % | 7.87 % | 8.87 % | 9.87 % |
|---|---|---|---|---|---|
| 13.71 % | 430.78 | 337.46 | 267.87 | 213.97 | 171.00 |
| 14.71 % | 477.52 | 377.39 | 302.72 | 244.90 | 198.80 |
| 15.71 % | 524.27 | 417.33 | 337.58 | 275.83 | 226.59 |
| 16.71 % | 571.01 | 457.27 | 372.44 | 306.75 | 254.38 |
| 17.71 % | 617.76 | 497.20 | 407.30 | 337.68 | 282.17 |
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)
7.87 %
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.
