Data as of Sep 5, 2026
EPV per share
69.88 USD
Current price
222.86 USD
Margin of safety
-218.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.77 % | 7.77 % | 8.77 % | 9.77 % | 10.77 % |
|---|---|---|---|---|---|
| 19.97 % | 85.27 | 72.13 | 61.99 | 53.92 | 47.36 |
| 20.97 % | 90.38 | 76.58 | 65.94 | 57.47 | 50.57 |
| 21.97 % | 95.49 | 81.04 | 69.88 | 61.01 | 53.78 |
| 22.97 % | 100.60 | 85.49 | 73.83 | 64.55 | 57.00 |
| 23.97 % | 105.71 | 89.95 | 77.78 | 68.10 | 60.21 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.77 %
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.
