Data as of Sep 5, 2026
EPV per share
80.72 USD
Current price
376.43 USD
Margin of safety
-366.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.39 % | 7.39 % | 8.39 % | 9.39 % | 10.39 % |
|---|---|---|---|---|---|
| 12.06 % | 89.38 | 78.93 | 70.96 | 64.70 | 59.64 |
| 13.06 % | 95.79 | 84.46 | 75.84 | 69.06 | 63.58 |
| 14.06 % | 102.19 | 90.00 | 80.72 | 73.41 | 67.52 |
| 15.06 % | 108.60 | 95.54 | 85.60 | 77.77 | 71.45 |
| 16.06 % | 115.00 | 101.08 | 90.47 | 82.13 | 75.39 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.39 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
