Data as of Sep 5, 2026
EPV per share
127.05 USD
Current price
418.31 USD
Margin of safety
-229.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.28 % | 6.28 % | 7.28 % | 8.28 % | 9.28 % |
|---|---|---|---|---|---|
| 25.61 % | 187.92 | 143.48 | 111.25 | 86.81 | 67.64 |
| 26.61 % | 198.82 | 152.64 | 119.15 | 93.76 | 73.84 |
| 27.61 % | 209.71 | 161.80 | 127.05 | 100.70 | 80.03 |
| 28.61 % | 220.60 | 170.96 | 134.95 | 107.65 | 86.23 |
| 29.61 % | 231.50 | 180.11 | 142.85 | 114.59 | 92.43 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.28 %
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.
