Data as of Sep 5, 2026
EPV per share
101.45 USD
Current price
229.12 USD
Margin of safety
-125.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.69 % | 6.69 % | 7.69 % | 8.69 % | 9.69 % |
|---|---|---|---|---|---|
| 12.15 % | 123.90 | 99.62 | 81.66 | 67.82 | 56.85 |
| 13.15 % | 137.27 | 111.00 | 91.55 | 76.58 | 64.70 |
| 14.15 % | 150.64 | 122.37 | 101.45 | 85.34 | 72.55 |
| 15.15 % | 164.02 | 133.74 | 111.34 | 94.10 | 80.41 |
| 16.15 % | 177.39 | 145.12 | 121.24 | 102.85 | 88.26 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.69 %
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.
