Data as of Sep 5, 2026
EPV per share
14.61 USD
Current price
211.87 USD
Margin of safety
-1,349.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.60 % | 8.60 % | 9.60 % | 10.60 % | 11.60 % |
|---|---|---|---|---|---|
| 47.50 % | 35.81 | 21.73 | 10.58 | 1.53 | -5.96 |
| 48.50 % | 38.36 | 23.98 | 12.60 | 3.36 | -4.29 |
| 49.50 % | 40.91 | 26.23 | 14.61 | 5.19 | -2.62 |
| 50.50 % | 43.46 | 28.49 | 16.63 | 7.01 | -0.95 |
| 51.50 % | 46.01 | 30.74 | 18.65 | 8.84 | 0.73 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.60 %
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).
