Data as of Sep 5, 2026
EPV per share
120.15 USD
Current price
344.93 USD
Margin of safety
-187.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.93 % | 7.93 % | 8.93 % | 9.93 % | 10.93 % |
|---|---|---|---|---|---|
| 22.47 % | 144.25 | 124.63 | 109.40 | 97.25 | 87.32 |
| 23.47 % | 151.17 | 130.68 | 114.78 | 102.08 | 91.70 |
| 24.47 % | 158.09 | 136.73 | 120.15 | 106.91 | 96.09 |
| 25.47 % | 165.01 | 142.77 | 125.52 | 111.74 | 100.48 |
| 26.47 % | 171.93 | 148.82 | 130.89 | 116.57 | 104.87 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.93 %
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.
