Data as of Sep 5, 2026
EPV per share
171.46 USD
Current price
600.50 USD
Margin of safety
-250.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.03 % | 7.03 % | 8.03 % | 9.03 % | 10.03 % |
|---|---|---|---|---|---|
| 16.45 % | 218.49 | 176.07 | 144.22 | 119.42 | 99.56 |
| 17.45 % | 236.62 | 191.63 | 157.84 | 131.53 | 110.46 |
| 18.45 % | 254.76 | 207.19 | 171.46 | 143.64 | 121.37 |
| 19.45 % | 272.89 | 222.74 | 185.08 | 155.75 | 132.27 |
| 20.45 % | 291.02 | 238.30 | 198.70 | 167.87 | 143.18 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.03 %
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.
