Data as of Sep 5, 2026
EPV per share
153.92 USD
Current price
581.10 USD
Margin of safety
-277.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.00 % | 7.00 % | 8.00 % | 9.00 % | 10.00 % |
|---|---|---|---|---|---|
| 44.69 % | 199.10 | 169.28 | 146.91 | 129.51 | 115.59 |
| 45.69 % | 203.77 | 173.28 | 150.41 | 132.63 | 118.40 |
| 46.69 % | 208.45 | 177.29 | 153.92 | 135.74 | 121.20 |
| 47.69 % | 213.12 | 181.29 | 157.42 | 138.86 | 124.00 |
| 48.69 % | 217.79 | 185.30 | 160.93 | 141.97 | 126.81 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
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.
