Data as of Sep 5, 2026
EPV per share
133.21 USD
Current price
372.67 USD
Margin of safety
-179.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.16 % | 7.16 % | 8.16 % | 9.16 % | 10.16 % |
|---|---|---|---|---|---|
| 61.35 % | 172.19 | 147.49 | 128.85 | 114.28 | 102.57 |
| 62.35 % | 175.07 | 149.98 | 131.03 | 116.22 | 104.32 |
| 63.35 % | 177.95 | 152.46 | 133.21 | 118.16 | 106.07 |
| 64.35 % | 180.83 | 154.94 | 135.38 | 120.10 | 107.82 |
| 65.35 % | 183.72 | 157.42 | 137.56 | 122.04 | 109.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.16 %
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).
