Data as of Sep 5, 2026
EPV per share
90.65 USD
Current price
494.71 USD
Margin of safety
-445.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.55 % | 9.55 % | 10.55 % | 11.55 % | 12.55 % |
|---|---|---|---|---|---|
| 37.77 % | 110.81 | 96.42 | 84.75 | 75.10 | 66.99 |
| 38.77 % | 114.45 | 99.67 | 87.70 | 77.80 | 69.47 |
| 39.77 % | 118.09 | 102.93 | 90.65 | 80.49 | 71.95 |
| 40.77 % | 121.73 | 106.19 | 93.60 | 83.18 | 74.43 |
| 41.77 % | 125.37 | 109.45 | 96.54 | 85.88 | 76.91 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.55 %
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.
