Data as of Sep 6, 2026
EPV per share
79.16 USD
Current price
329.46 USD
Margin of safety
-316.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.46 % | 8.46 % | 9.46 % | 10.46 % | 11.46 % |
|---|---|---|---|---|---|
| 31.54 % | 107.74 | 86.81 | 70.31 | 56.96 | 45.95 |
| 32.54 % | 113.35 | 91.76 | 74.73 | 60.96 | 49.60 |
| 33.54 % | 118.96 | 96.70 | 79.16 | 64.96 | 53.25 |
| 34.54 % | 124.57 | 101.65 | 83.58 | 68.97 | 56.90 |
| 35.54 % | 130.18 | 106.60 | 88.01 | 72.97 | 60.55 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.46 %
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.
