Data as of Sep 5, 2026
EPV per share
98.58 USD
Current price
231.36 USD
Margin of safety
-134.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.15 % | 7.15 % | 8.15 % | 9.15 % | 10.15 % |
|---|---|---|---|---|---|
| 25.04 % | 120.13 | 103.85 | 91.57 | 81.97 | 74.26 |
| 26.04 % | 124.78 | 107.85 | 95.07 | 85.09 | 77.08 |
| 27.04 % | 129.42 | 111.84 | 98.58 | 88.21 | 79.89 |
| 28.04 % | 134.07 | 115.84 | 102.09 | 91.34 | 82.71 |
| 29.04 % | 138.72 | 119.84 | 105.59 | 94.46 | 85.52 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.15 %
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.
