Data as of Sep 5, 2026
EPV per share
38.45 USD
Current price
319.27 USD
Margin of safety
-730.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.31 % | 9.31 % | 10.31 % | 11.31 % | 12.31 % |
|---|---|---|---|---|---|
| 13.93 % | 42.04 | 37.11 | 33.14 | 29.86 | 27.12 |
| 14.93 % | 45.34 | 40.06 | 35.80 | 32.29 | 29.35 |
| 15.93 % | 48.64 | 43.00 | 38.45 | 34.71 | 31.58 |
| 16.93 % | 51.94 | 45.94 | 41.11 | 37.13 | 33.80 |
| 17.93 % | 55.24 | 48.89 | 43.77 | 39.56 | 36.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.31 %
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).
