Data as of Sep 5, 2026
EPV per share
42.63 USD
Current price
187.01 USD
Margin of safety
-338.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.38 % | 9.38 % | 10.38 % | 11.38 % | 12.38 % |
|---|---|---|---|---|---|
| 22.11 % | 48.37 | 43.25 | 39.12 | 35.72 | 32.87 |
| 23.11 % | 50.54 | 45.19 | 40.88 | 37.32 | 34.33 |
| 24.11 % | 52.71 | 47.13 | 42.63 | 38.92 | 35.80 |
| 25.11 % | 54.88 | 49.07 | 44.38 | 40.51 | 37.27 |
| 26.11 % | 57.05 | 51.01 | 46.13 | 42.11 | 38.74 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.38 %
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).
