Data as of Sep 5, 2026
EPV per share
124.85 USD
Current price
327.61 USD
Margin of safety
-162.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.76 % | 6.76 % | 7.76 % | 8.76 % | 9.76 % |
|---|---|---|---|---|---|
| 10.71 % | 150.18 | 118.74 | 95.40 | 77.40 | 63.08 |
| 11.71 % | 170.02 | 135.64 | 110.13 | 90.44 | 74.79 |
| 12.71 % | 189.87 | 152.55 | 124.85 | 103.48 | 86.49 |
| 13.71 % | 209.71 | 169.45 | 139.58 | 116.53 | 98.20 |
| 14.71 % | 229.55 | 186.36 | 154.30 | 129.57 | 109.91 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.76 %
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.
