Data as of Sep 5, 2026
EPV per share
92.69 USD
Current price
504.92 USD
Margin of safety
-444.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.15 % | 8.15 % | 9.15 % | 10.15 % | 11.15 % |
|---|---|---|---|---|---|
| 20.45 % | 120.32 | 96.47 | 77.84 | 62.88 | 50.60 |
| 21.45 % | 129.83 | 104.81 | 85.27 | 69.57 | 56.69 |
| 22.45 % | 139.33 | 113.15 | 92.69 | 76.27 | 62.79 |
| 23.45 % | 148.84 | 121.49 | 100.12 | 82.96 | 68.88 |
| 24.45 % | 158.34 | 129.83 | 107.55 | 89.66 | 74.98 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.15 %
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.
