Data as of Sep 5, 2026
EPV per share
52.31 USD
Current price
222.12 USD
Margin of safety
-324.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.44 % | 10.44 % | 11.44 % | 12.44 % | 13.44 % |
|---|---|---|---|---|---|
| 12.19 % | 54.62 | 49.03 | 44.42 | 40.55 | 37.26 |
| 13.19 % | 59.40 | 53.35 | 48.37 | 44.18 | 40.62 |
| 14.19 % | 64.18 | 57.68 | 52.31 | 47.81 | 43.98 |
| 15.19 % | 68.97 | 62.01 | 56.26 | 51.44 | 47.34 |
| 16.19 % | 73.75 | 66.33 | 60.21 | 55.07 | 50.70 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.44 %
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).
