Data as of Sep 5, 2026
EPV per share
52.32 USD
Current price
256.48 USD
Margin of safety
-390.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.55 % | 9.55 % | 10.55 % | 11.55 % | 12.55 % |
|---|---|---|---|---|---|
| 6.13 % | 47.60 | 41.00 | 35.65 | 31.22 | 27.50 |
| 7.13 % | 57.89 | 50.21 | 43.98 | 38.84 | 34.51 |
| 8.13 % | 68.18 | 59.42 | 52.32 | 46.45 | 41.52 |
| 9.13 % | 78.46 | 68.63 | 60.66 | 54.07 | 48.53 |
| 10.13 % | 88.75 | 77.84 | 68.99 | 61.68 | 55.53 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.55 %
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.
