Data as of Sep 5, 2026
EPV per share
132.81 USD
Current price
440.21 USD
Margin of safety
-231.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.24 % | 8.24 % | 9.24 % | 10.24 % | 11.24 % |
|---|---|---|---|---|---|
| 41.57 % | 170.06 | 144.77 | 124.95 | 109.00 | 95.88 |
| 42.57 % | 175.08 | 149.18 | 128.88 | 112.54 | 99.11 |
| 43.57 % | 180.10 | 153.59 | 132.81 | 116.09 | 102.34 |
| 44.57 % | 185.11 | 157.99 | 136.74 | 119.64 | 105.58 |
| 45.57 % | 190.13 | 162.40 | 140.67 | 123.19 | 108.81 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.24 %
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.
