Data as of Sep 5, 2026
EPV per share
47.05 USD
Current price
253.34 USD
Margin of safety
-438.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.69 % | 9.69 % | 10.69 % | 11.69 % | 12.69 % |
|---|---|---|---|---|---|
| 39.43 % | 57.11 | 49.99 | 44.21 | 39.41 | 35.37 |
| 40.43 % | 58.86 | 51.56 | 45.63 | 40.71 | 36.57 |
| 41.43 % | 60.61 | 53.13 | 47.05 | 42.01 | 37.77 |
| 42.43 % | 62.36 | 54.70 | 48.48 | 43.31 | 38.97 |
| 43.43 % | 64.11 | 56.27 | 49.90 | 44.61 | 40.17 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.69 %
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.
