Data as of Sep 5, 2026
EPV per share
92.64 USD
Current price
353.17 USD
Margin of safety
-281.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.52 % | 8.52 % | 9.52 % | 10.52 % | 11.52 % |
|---|---|---|---|---|---|
| 19.50 % | 111.58 | 94.35 | 80.74 | 69.71 | 60.60 |
| 20.50 % | 119.11 | 101.00 | 86.69 | 75.09 | 65.51 |
| 21.50 % | 126.64 | 107.65 | 92.64 | 80.48 | 70.43 |
| 22.50 % | 134.18 | 114.29 | 98.59 | 85.86 | 75.35 |
| 23.50 % | 141.71 | 120.94 | 104.54 | 91.25 | 80.27 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.52 %
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.
