Data as of Sep 5, 2026
EPV per share
106.84 USD
Current price
563.09 USD
Margin of safety
-427.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.69 % | 8.69 % | 9.69 % | 10.69 % | 11.69 % |
|---|---|---|---|---|---|
| 49.71 % | 145.96 | 120.16 | 99.68 | 83.03 | 69.23 |
| 50.71 % | 150.47 | 124.15 | 103.26 | 86.28 | 72.20 |
| 51.71 % | 154.98 | 128.14 | 106.84 | 89.52 | 75.17 |
| 52.71 % | 159.49 | 132.13 | 110.42 | 92.77 | 78.14 |
| 53.71 % | 164.00 | 136.12 | 114.00 | 96.01 | 81.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.69 %
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.
