Data as of Sep 4, 2026
EPV per share
337.51 USD
Current price
1,375.96 USD
Margin of safety
-307.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.10 % | 9.10 % | 10.10 % | 11.10 % | 12.10 % |
|---|---|---|---|---|---|
| 26.23 % | 407.50 | 351.30 | 306.23 | 269.28 | 238.43 |
| 27.23 % | 427.00 | 368.66 | 321.87 | 283.51 | 251.49 |
| 28.23 % | 446.50 | 386.02 | 337.51 | 297.74 | 264.55 |
| 29.23 % | 466.00 | 403.38 | 353.15 | 311.98 | 277.60 |
| 30.23 % | 485.50 | 420.74 | 368.80 | 326.21 | 290.66 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.10 %
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.
