Data as of Sep 5, 2026
EPV per share
71.29 USD
Current price
229.65 USD
Margin of safety
-222.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.63 % | 7.63 % | 8.63 % | 9.63 % | 10.63 % |
|---|---|---|---|---|---|
| 13.71 % | 83.06 | 70.17 | 60.26 | 52.42 | 46.04 |
| 14.71 % | 90.24 | 76.40 | 65.78 | 57.36 | 50.52 |
| 15.71 % | 97.42 | 82.64 | 71.29 | 62.30 | 55.00 |
| 16.71 % | 104.59 | 88.88 | 76.80 | 67.24 | 59.47 |
| 17.71 % | 111.77 | 95.11 | 82.32 | 72.18 | 63.95 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.63 %
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.
