Data as of Sep 5, 2026
EPV per share
69.31 USD
Current price
405.84 USD
Margin of safety
-485.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.20 % | 9.20 % | 10.20 % | 11.20 % | 12.20 % |
|---|---|---|---|---|---|
| 26.38 % | 81.45 | 71.69 | 63.84 | 57.39 | 52.00 |
| 27.38 % | 84.86 | 74.72 | 66.58 | 59.89 | 54.29 |
| 28.38 % | 88.26 | 77.76 | 69.31 | 62.38 | 56.58 |
| 29.38 % | 91.67 | 80.79 | 72.05 | 64.87 | 58.87 |
| 30.38 % | 95.07 | 83.83 | 74.79 | 67.36 | 61.15 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.20 %
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.
