Data as of Sep 5, 2026
EPV per share
64.35 USD
Current price
369.25 USD
Margin of safety
-473.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.80 % | 10.80 % | 11.80 % | 12.80 % | 13.80 % |
|---|---|---|---|---|---|
| 26.80 % | 70.72 | 65.23 | 60.68 | 56.83 | 53.55 |
| 27.80 % | 72.93 | 67.24 | 62.51 | 58.52 | 55.11 |
| 28.80 % | 75.14 | 69.24 | 64.35 | 60.22 | 56.68 |
| 29.80 % | 77.35 | 71.25 | 66.18 | 61.91 | 58.25 |
| 30.80 % | 79.56 | 73.25 | 68.02 | 63.60 | 59.82 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.80 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
