Data as of Sep 5, 2026
EPV per share
30.89 USD
Current price
611.39 USD
Margin of safety
-1,879.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.14 % | 9.14 % | 10.14 % | 11.14 % | 12.14 % |
|---|---|---|---|---|---|
| 3.19 % | 14.99 | 9.30 | 4.74 | 1.00 | -2.13 |
| 4.19 % | 31.27 | 23.81 | 17.81 | 12.90 | 8.79 |
| 5.19 % | 47.56 | 38.31 | 30.89 | 24.80 | 19.71 |
| 6.19 % | 63.84 | 52.81 | 43.96 | 36.69 | 30.63 |
| 7.19 % | 80.12 | 67.31 | 57.03 | 48.59 | 41.55 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.14 %
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.
