Data as of Sep 5, 2026
EPV per share
99.40 USD
Current price
440.15 USD
Margin of safety
-342.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.28 % | 9.28 % | 10.28 % | 11.28 % | 12.28 % |
|---|---|---|---|---|---|
| 12.74 % | 107.63 | 94.63 | 84.16 | 75.55 | 68.34 |
| 13.74 % | 117.09 | 103.07 | 91.78 | 82.49 | 74.72 |
| 14.74 % | 126.55 | 111.51 | 99.40 | 89.44 | 81.10 |
| 15.74 % | 136.02 | 119.96 | 107.02 | 96.38 | 87.47 |
| 16.74 % | 145.48 | 128.40 | 114.64 | 103.33 | 93.85 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.28 %
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.
