Data as of Sep 5, 2026
EPV per share
5.43 USD
Current price
362.09 USD
Margin of safety
-6,567.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.96 % | 7.96 % | 8.96 % | 9.96 % | 10.96 % |
|---|---|---|---|---|---|
| 0.54 % | 3.78 | 3.70 | 3.64 | 3.59 | 3.55 |
| 1.54 % | 4.93 | 4.71 | 4.53 | 4.39 | 4.28 |
| 2.54 % | 6.09 | 5.72 | 5.43 | 5.20 | 5.01 |
| 3.54 % | 7.24 | 6.73 | 6.33 | 6.01 | 5.75 |
| 4.54 % | 8.40 | 7.74 | 7.23 | 6.82 | 6.48 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.96 %
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).
