Data as of Sep 5, 2026
EPV per share
44.24 USD
Current price
334.55 USD
Margin of safety
-656.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.17 % | 8.17 % | 9.17 % | 10.17 % | 11.17 % |
|---|---|---|---|---|---|
| 10.72 % | 52.42 | 38.57 | 27.74 | 19.03 | 11.89 |
| 11.72 % | 62.98 | 47.83 | 35.99 | 26.48 | 18.66 |
| 12.72 % | 73.54 | 57.10 | 44.24 | 33.92 | 25.44 |
| 13.72 % | 84.10 | 66.36 | 52.50 | 41.36 | 32.22 |
| 14.72 % | 94.65 | 75.63 | 60.75 | 48.80 | 38.99 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.17 %
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.
