Data as of Sep 5, 2026
EPV per share
109.42 USD
Current price
443.31 USD
Margin of safety
-305.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.47 % | 7.47 % | 8.47 % | 9.47 % | 10.47 % |
|---|---|---|---|---|---|
| 13.81 % | 130.14 | 108.04 | 91.16 | 77.85 | 67.08 |
| 14.81 % | 142.09 | 118.39 | 100.29 | 86.01 | 74.46 |
| 15.81 % | 154.04 | 128.74 | 109.42 | 94.17 | 81.84 |
| 16.81 % | 165.99 | 139.09 | 118.54 | 102.34 | 89.23 |
| 17.81 % | 177.95 | 149.44 | 127.67 | 110.50 | 96.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.47 %
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.
