Data as of Sep 5, 2026
EPV per share
88.76 USD
Current price
269.88 USD
Margin of safety
-204.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.88 % | 7.88 % | 8.88 % | 9.88 % | 10.88 % |
|---|---|---|---|---|---|
| 22.49 % | 110.46 | 92.84 | 79.18 | 68.29 | 59.39 |
| 23.49 % | 116.64 | 98.23 | 83.97 | 72.59 | 63.30 |
| 24.49 % | 122.82 | 103.63 | 88.76 | 76.89 | 67.21 |
| 25.49 % | 129.00 | 109.02 | 93.54 | 81.20 | 71.12 |
| 26.49 % | 135.18 | 114.42 | 98.33 | 85.50 | 75.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.88 %
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.
