Data as of Sep 5, 2026
EPV per share
140.77 USD
Current price
952.09 USD
Margin of safety
-576.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.65 % | 8.65 % | 9.65 % | 10.65 % | 11.65 % |
|---|---|---|---|---|---|
| 15.36 % | 165.26 | 138.05 | 116.49 | 98.98 | 84.47 |
| 16.36 % | 180.57 | 151.60 | 128.63 | 109.98 | 94.53 |
| 17.36 % | 195.89 | 165.14 | 140.77 | 120.98 | 104.58 |
| 18.36 % | 211.21 | 178.69 | 152.91 | 131.98 | 114.64 |
| 19.36 % | 226.52 | 192.23 | 165.05 | 142.98 | 124.69 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.65 %
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.
