Data as of Sep 5, 2026
EPV per share
127.25 USD
Current price
377.25 USD
Margin of safety
-196.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.78 % | 8.78 % | 9.78 % | 10.78 % | 11.78 % |
|---|---|---|---|---|---|
| 13.47 % | 142.77 | 122.29 | 105.99 | 92.71 | 81.69 |
| 14.47 % | 156.13 | 134.13 | 116.62 | 102.35 | 90.51 |
| 15.47 % | 169.49 | 145.96 | 127.25 | 112.00 | 99.34 |
| 16.47 % | 182.85 | 157.80 | 137.87 | 121.64 | 108.16 |
| 17.47 % | 196.21 | 169.64 | 148.50 | 131.28 | 116.99 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.78 %
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.
