Data as of Sep 5, 2026
EPV per share
183.11 USD
Current price
1,155.76 USD
Margin of safety
-531.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.41 % | 6.41 % | 7.41 % | 8.41 % | 9.41 % |
|---|---|---|---|---|---|
| 39.56 % | 388.20 | 250.88 | 150.62 | 74.19 | 14.01 |
| 40.56 % | 410.45 | 269.66 | 166.87 | 88.51 | 26.81 |
| 41.56 % | 432.71 | 288.45 | 183.11 | 102.83 | 39.60 |
| 42.56 % | 454.96 | 307.23 | 199.36 | 117.15 | 52.40 |
| 43.56 % | 477.21 | 326.01 | 215.61 | 131.46 | 65.20 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.41 %
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.
