Data as of Sep 5, 2026
EPV per share
12.70 USD
Current price
254.89 USD
Margin of safety
-1,906.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.39 % | 9.39 % | 10.39 % | 11.39 % | 12.39 % |
|---|---|---|---|---|---|
| 10.86 % | 13.55 | 11.49 | 9.83 | 8.46 | 7.31 |
| 11.86 % | 15.33 | 13.08 | 11.26 | 9.77 | 8.51 |
| 12.86 % | 17.11 | 14.67 | 12.70 | 11.08 | 9.72 |
| 13.86 % | 18.89 | 16.26 | 14.14 | 12.39 | 10.92 |
| 14.86 % | 20.67 | 17.85 | 15.58 | 13.70 | 12.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.39 %
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.
