Data as of Sep 5, 2026
EPV per share
317.66 USD
Current price
545.66 USD
Margin of safety
-71.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.75 % | 7.75 % | 8.75 % | 9.75 % | 10.75 % |
|---|---|---|---|---|---|
| 11.15 % | 348.21 | 304.55 | 270.88 | 244.12 | 222.34 |
| 12.15 % | 378.53 | 330.96 | 294.27 | 265.11 | 241.38 |
| 13.15 % | 408.85 | 357.37 | 317.66 | 286.10 | 260.41 |
| 14.15 % | 439.17 | 383.77 | 341.04 | 307.08 | 279.45 |
| 15.15 % | 469.49 | 410.18 | 364.43 | 328.07 | 298.48 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.75 %
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.
