Data as of Sep 5, 2026
EPV per share
100.35 USD
Current price
486.76 USD
Margin of safety
-385.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.62 % | 6.62 % | 7.62 % | 8.62 % | 9.62 % |
|---|---|---|---|---|---|
| 18.35 % | 133.31 | 105.97 | 85.81 | 70.33 | 58.07 |
| 19.35 % | 143.17 | 114.34 | 93.08 | 76.76 | 63.83 |
| 20.35 % | 153.03 | 122.71 | 100.35 | 83.18 | 69.59 |
| 21.35 % | 162.89 | 131.08 | 107.62 | 89.61 | 75.34 |
| 22.35 % | 172.75 | 139.45 | 114.89 | 96.04 | 81.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.62 %
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.
