Data as of Sep 5, 2026
EPV per share
49.52 USD
Current price
279.23 USD
Margin of safety
-463.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.10 % | 8.10 % | 9.10 % | 10.10 % | 11.10 % |
|---|---|---|---|---|---|
| 22.54 % | 56.84 | 50.83 | 46.15 | 42.39 | 39.31 |
| 23.54 % | 59.00 | 52.73 | 47.83 | 43.91 | 40.69 |
| 24.54 % | 61.16 | 54.62 | 49.52 | 45.42 | 42.07 |
| 25.54 % | 63.32 | 56.51 | 51.20 | 46.94 | 43.45 |
| 26.54 % | 65.48 | 58.40 | 52.89 | 48.46 | 44.83 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.10 %
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).
