Data as of Sep 5, 2026
EPV per share
13.72 USD
Current price
154.27 USD
Margin of safety
-1,024.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.96 % | 7.96 % | 8.96 % | 9.96 % | 10.96 % |
|---|---|---|---|---|---|
| 16.10 % | 15.00 | 13.73 | 12.75 | 11.96 | 11.32 |
| 17.10 % | 15.63 | 14.28 | 13.23 | 12.40 | 11.72 |
| 18.10 % | 16.25 | 14.83 | 13.72 | 12.84 | 12.11 |
| 19.10 % | 16.88 | 15.38 | 14.21 | 13.28 | 12.51 |
| 20.10 % | 17.51 | 15.93 | 14.70 | 13.71 | 12.91 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.96 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
