Data as of Sep 5, 2026
EPV per share
221.85 USD
Current price
381.20 USD
Margin of safety
-71.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.89 % | 6.89 % | 7.89 % | 8.89 % | 9.89 % |
|---|---|---|---|---|---|
| 22.34 % | 270.92 | 232.77 | 204.29 | 182.22 | 164.61 |
| 23.34 % | 282.69 | 242.83 | 213.07 | 190.01 | 171.62 |
| 24.34 % | 294.45 | 252.88 | 221.85 | 197.81 | 178.63 |
| 25.34 % | 306.22 | 262.94 | 230.64 | 205.60 | 185.63 |
| 26.34 % | 317.98 | 273.00 | 239.42 | 213.40 | 192.64 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.89 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
