Data as of Sep 5, 2026
EPV per share
22.85 USD
Current price
311.99 USD
Margin of safety
-1,265.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.87 % | 7.87 % | 8.87 % | 9.87 % | 10.87 % |
|---|---|---|---|---|---|
| 15.64 % | 33.52 | 22.80 | 14.50 | 7.87 | 2.47 |
| 16.64 % | 38.92 | 27.51 | 18.67 | 11.63 | 5.88 |
| 17.64 % | 44.31 | 32.22 | 22.85 | 15.38 | 9.29 |
| 18.64 % | 49.70 | 36.93 | 27.03 | 19.14 | 12.70 |
| 19.64 % | 55.10 | 41.63 | 31.21 | 22.89 | 16.11 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.87 %
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.
