Data as of Sep 5, 2026
EPV per share
101.85 USD
Current price
288.37 USD
Margin of safety
-183.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.72 % | 6.72 % | 7.72 % | 8.72 % | 9.72 % |
|---|---|---|---|---|---|
| 63.15 % | 138.29 | 115.27 | 98.22 | 85.08 | 74.64 |
| 64.15 % | 140.74 | 117.36 | 100.04 | 86.69 | 76.08 |
| 65.15 % | 143.19 | 119.44 | 101.85 | 88.29 | 77.52 |
| 66.15 % | 145.64 | 121.53 | 103.67 | 89.90 | 78.96 |
| 67.15 % | 148.09 | 123.61 | 105.48 | 91.51 | 80.41 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.72 %
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.
