Data as of Sep 5, 2026
EPV per share
87.37 USD
Current price
317.40 USD
Margin of safety
-263.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.81 % | 6.81 % | 7.81 % | 8.81 % | 9.81 % |
|---|---|---|---|---|---|
| 15.51 % | 109.92 | 89.24 | 73.86 | 61.97 | 52.50 |
| 16.51 % | 119.00 | 96.99 | 80.61 | 67.96 | 57.88 |
| 17.51 % | 128.07 | 104.73 | 87.37 | 73.94 | 63.26 |
| 18.51 % | 137.15 | 112.47 | 94.12 | 79.93 | 68.63 |
| 19.51 % | 146.23 | 120.22 | 100.87 | 85.91 | 74.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.81 %
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.
