Data as of Sep 5, 2026
EPV per share
-7.54 USD
Current price
296.06 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.16 % | 6.16 % | 7.16 % | 8.16 % | 9.16 % |
|---|---|---|---|---|---|
| 5.91 % | -4.90 | -16.92 | -25.57 | -32.11 | -37.22 |
| 6.91 % | 7.61 | -6.44 | -16.56 | -24.20 | -30.17 |
| 7.91 % | 20.13 | 4.04 | -7.54 | -16.29 | -23.12 |
| 8.91 % | 32.64 | 14.53 | 1.47 | -8.38 | -16.08 |
| 9.91 % | 45.15 | 25.01 | 10.49 | -0.47 | -9.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.16 %
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.
