Data as of Sep 5, 2026
EPV per share
140.19 USD
Current price
340.82 USD
Margin of safety
-143.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.80 % | 9.80 % | 10.80 % | 11.80 % | 12.80 % |
|---|---|---|---|---|---|
| 6.74 % | 133.51 | 121.50 | 111.71 | 103.58 | 96.72 |
| 7.74 % | 150.99 | 137.19 | 125.95 | 116.61 | 108.73 |
| 8.74 % | 168.46 | 152.88 | 140.19 | 129.65 | 120.75 |
| 9.74 % | 185.93 | 168.57 | 154.43 | 142.68 | 132.76 |
| 10.74 % | 203.40 | 184.26 | 168.66 | 155.71 | 144.78 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.80 %
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.
