Data as of Sep 5, 2026
EPV per share
72.57 USD
Current price
290.62 USD
Margin of safety
-300.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.32 % | 7.32 % | 8.32 % | 9.32 % | 10.32 % |
|---|---|---|---|---|---|
| 37.21 % | 103.50 | 82.33 | 66.25 | 53.62 | 43.44 |
| 38.21 % | 107.66 | 85.92 | 69.41 | 56.44 | 45.99 |
| 39.21 % | 111.83 | 89.52 | 72.57 | 59.27 | 48.54 |
| 40.21 % | 115.99 | 93.11 | 75.74 | 62.09 | 51.09 |
| 41.21 % | 120.15 | 96.71 | 78.90 | 64.91 | 53.64 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.32 %
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.
