Data as of Sep 5, 2026
EPV per share
65.54 USD
Current price
217.63 USD
Margin of safety
-232.0 %
Amounts in EUR; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.16 % | 7.16 % | 8.16 % | 9.16 % | 10.16 % |
|---|---|---|---|---|---|
| 18.47 % | 77.90 | 67.34 | 59.37 | 53.14 | 48.13 |
| 19.47 % | 81.99 | 70.86 | 62.46 | 55.89 | 50.61 |
| 20.47 % | 86.08 | 74.38 | 65.54 | 58.64 | 53.09 |
| 21.47 % | 90.17 | 77.90 | 68.63 | 61.39 | 55.57 |
| 22.47 % | 94.27 | 81.42 | 71.72 | 64.14 | 58.05 |
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 EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.16 %
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.
