Data as of Sep 5, 2026
EPV per share
135.57 USD
Current price
302.86 USD
Margin of safety
-123.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.50 % | 7.50 % | 8.50 % | 9.50 % | 10.50 % |
|---|---|---|---|---|---|
| 60.35 % | 185.76 | 153.88 | 129.51 | 110.27 | 94.70 |
| 61.35 % | 189.72 | 157.32 | 132.54 | 112.98 | 97.15 |
| 62.35 % | 193.68 | 160.75 | 135.57 | 115.69 | 99.60 |
| 63.35 % | 197.64 | 164.18 | 138.59 | 118.40 | 102.05 |
| 64.35 % | 201.60 | 167.61 | 141.62 | 121.11 | 104.50 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.50 %
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.
