Data as of Sep 5, 2026
EPV per share
126.63 USD
Current price
319.77 USD
Margin of safety
-152.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.33 % | 7.33 % | 8.33 % | 9.33 % | 10.33 % |
|---|---|---|---|---|---|
| 12.19 % | 150.28 | 122.34 | 101.10 | 84.42 | 70.97 |
| 13.19 % | 167.08 | 136.84 | 113.87 | 95.82 | 81.26 |
| 14.19 % | 183.88 | 151.35 | 126.63 | 107.21 | 91.55 |
| 15.19 % | 200.68 | 165.86 | 139.40 | 118.61 | 101.85 |
| 16.19 % | 217.48 | 180.36 | 152.16 | 130.00 | 112.14 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.33 %
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.
