Data as of Sep 5, 2026
EPV per share
65.69 USD
Current price
314.40 USD
Margin of safety
-378.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.79 % | 7.79 % | 8.79 % | 9.79 % | 10.79 % |
|---|---|---|---|---|---|
| 21.68 % | 84.12 | 68.98 | 57.28 | 47.96 | 40.38 |
| 22.68 % | 89.57 | 73.72 | 61.48 | 51.74 | 43.80 |
| 23.68 % | 95.01 | 78.47 | 65.69 | 55.52 | 47.23 |
| 24.68 % | 100.46 | 83.21 | 69.89 | 59.29 | 50.66 |
| 25.68 % | 105.90 | 87.96 | 74.10 | 63.07 | 54.08 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.79 %
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.
