Data as of Sep 5, 2026
EPV per share
78.68 USD
Current price
329.95 USD
Margin of safety
-319.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.14 % | 8.14 % | 9.14 % | 10.14 % | 11.14 % |
|---|---|---|---|---|---|
| 14.37 % | 93.85 | 76.92 | 63.70 | 53.09 | 44.38 |
| 15.37 % | 103.43 | 85.33 | 71.19 | 59.84 | 50.52 |
| 16.37 % | 113.02 | 93.74 | 78.68 | 66.59 | 56.67 |
| 17.37 % | 122.61 | 102.15 | 86.17 | 73.34 | 62.81 |
| 18.37 % | 132.19 | 110.56 | 93.66 | 80.09 | 68.96 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.14 %
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.
