Data as of Sep 5, 2026
EPV per share
59.35 USD
Current price
259.69 USD
Margin of safety
-337.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.13 % | 8.13 % | 9.13 % | 10.13 % | 11.13 % |
|---|---|---|---|---|---|
| 15.69 % | 71.79 | 58.99 | 48.99 | 40.97 | 34.39 |
| 16.69 % | 78.43 | 64.80 | 54.17 | 45.63 | 38.63 |
| 17.69 % | 85.06 | 70.62 | 59.35 | 50.30 | 42.88 |
| 18.69 % | 91.69 | 76.44 | 64.52 | 54.97 | 47.13 |
| 19.69 % | 98.32 | 82.25 | 69.70 | 59.63 | 51.37 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.13 %
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.
