Data as of Sep 5, 2026
EPV per share
58.82 USD
Current price
299.14 USD
Margin of safety
-408.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.56 % | 9.56 % | 10.56 % | 11.56 % | 12.56 % |
|---|---|---|---|---|---|
| 1.67 % | 29.09 | 25.10 | 21.86 | 19.18 | 16.93 |
| 2.67 % | 51.89 | 45.51 | 40.34 | 36.06 | 32.47 |
| 3.67 % | 74.68 | 65.92 | 58.82 | 52.94 | 48.01 |
| 4.67 % | 97.48 | 86.33 | 77.30 | 69.82 | 63.54 |
| 5.67 % | 120.27 | 106.74 | 95.77 | 86.70 | 79.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.56 %
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.
