Data as of Sep 5, 2026
EPV per share
297.89 USD
Current price
1,992.24 USD
Margin of safety
-568.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.39 % | 9.39 % | 10.39 % | 11.39 % | 12.39 % |
|---|---|---|---|---|---|
| 8.49 % | 298.78 | 255.64 | 220.81 | 192.09 | 168.01 |
| 9.49 % | 346.50 | 298.29 | 259.35 | 227.25 | 200.33 |
| 10.49 % | 394.23 | 340.93 | 297.89 | 262.41 | 232.65 |
| 11.49 % | 441.96 | 383.58 | 336.43 | 297.57 | 264.97 |
| 12.49 % | 489.68 | 426.22 | 374.97 | 332.72 | 297.29 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.39 %
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.
