Data as of Sep 5, 2026
EPV per share
14.79 USD
Current price
258.35 USD
Margin of safety
-1,646.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.54 % | 7.54 % | 8.54 % | 9.54 % | 10.54 % |
|---|---|---|---|---|---|
| 8.48 % | 20.36 | 6.58 | -3.97 | -12.31 | -19.06 |
| 9.48 % | 32.61 | 17.21 | 5.41 | -3.91 | -11.46 |
| 10.48 % | 44.86 | 27.83 | 14.79 | 4.48 | -3.86 |
| 11.48 % | 57.11 | 38.45 | 24.17 | 12.88 | 3.73 |
| 12.48 % | 69.36 | 49.08 | 33.55 | 21.28 | 11.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.54 %
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.
