Data as of Sep 5, 2026
EPV per share
153.28 USD
Current price
610.51 USD
Margin of safety
-298.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.66 % | 7.66 % | 8.66 % | 9.66 % | 10.66 % |
|---|---|---|---|---|---|
| 14.23 % | 181.17 | 151.54 | 128.75 | 110.68 | 96.00 |
| 15.23 % | 197.12 | 165.40 | 141.01 | 121.67 | 105.96 |
| 16.23 % | 213.07 | 179.27 | 153.28 | 132.67 | 115.93 |
| 17.23 % | 229.01 | 193.13 | 165.54 | 143.66 | 125.89 |
| 18.23 % | 244.96 | 207.00 | 177.81 | 154.66 | 135.85 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.66 %
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.
