Data as of Sep 5, 2026
EPV per share
4.34 USD
Current price
414.82 USD
Margin of safety
-9,459.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.82 % | 8.82 % | 9.82 % | 10.82 % | 11.82 % |
|---|---|---|---|---|---|
| 15.62 % | 11.09 | 3.56 | -2.43 | -7.32 | -11.38 |
| 16.62 % | 15.34 | 7.33 | 0.95 | -4.25 | -8.56 |
| 17.62 % | 19.59 | 11.10 | 4.34 | -1.17 | -5.75 |
| 18.62 % | 23.84 | 14.87 | 7.72 | 1.90 | -2.94 |
| 19.62 % | 28.10 | 18.64 | 11.11 | 4.97 | -0.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.82 %
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).
