Data as of Sep 5, 2026
EPV per share
91.69 USD
Current price
491.24 USD
Margin of safety
-435.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.31 % | 7.31 % | 8.31 % | 9.31 % | 10.31 % |
|---|---|---|---|---|---|
| 19.04 % | 118.54 | 95.71 | 78.38 | 64.77 | 53.80 |
| 20.04 % | 127.30 | 103.28 | 85.03 | 70.71 | 59.16 |
| 21.04 % | 136.06 | 110.84 | 91.69 | 76.65 | 64.53 |
| 22.04 % | 144.83 | 118.40 | 98.34 | 82.59 | 69.89 |
| 23.04 % | 153.59 | 125.97 | 105.00 | 88.53 | 75.25 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.31 %
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.
