Data as of Sep 5, 2026
EPV per share
149.78 USD
Current price
501.02 USD
Margin of safety
-234.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.85 % | 8.85 % | 9.85 % | 10.85 % | 11.85 % |
|---|---|---|---|---|---|
| 39.56 % | 179.39 | 158.83 | 142.44 | 129.08 | 117.97 |
| 40.56 % | 183.99 | 162.91 | 146.11 | 132.41 | 121.01 |
| 41.56 % | 188.59 | 166.99 | 149.78 | 135.73 | 124.06 |
| 42.56 % | 193.19 | 171.07 | 153.44 | 139.06 | 127.11 |
| 43.56 % | 197.79 | 175.15 | 157.11 | 142.39 | 130.16 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.85 %
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).
