Data as of Sep 5, 2026
EPV per share
43.16 USD
Current price
279.80 USD
Margin of safety
-548.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.53 % | 7.53 % | 8.53 % | 9.53 % | 10.53 % |
|---|---|---|---|---|---|
| 10.53 % | 50.15 | 39.73 | 31.75 | 25.45 | 20.35 |
| 11.53 % | 57.60 | 46.19 | 37.46 | 30.56 | 24.97 |
| 12.53 % | 65.05 | 52.65 | 43.16 | 35.66 | 29.59 |
| 13.53 % | 72.50 | 59.11 | 48.86 | 40.77 | 34.21 |
| 14.53 % | 79.94 | 65.57 | 54.56 | 45.87 | 38.83 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.53 %
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.
