Data as of Sep 5, 2026
EPV per share
288.26 USD
Current price
394.88 USD
Margin of safety
-37.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.88 % | 6.88 % | 7.88 % | 8.88 % | 9.88 % |
|---|---|---|---|---|---|
| 2.00 % | 170.97 | 136.22 | 110.30 | 90.21 | 74.19 |
| 3.00 % | 290.23 | 238.14 | 199.28 | 169.17 | 145.16 |
| 4.00 % | 409.48 | 340.06 | 288.26 | 248.13 | 216.12 |
| 5.00 % | 528.73 | 441.97 | 377.24 | 327.08 | 287.09 |
| 6.00 % | 647.99 | 543.89 | 466.22 | 406.04 | 358.05 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.88 %
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.
