Data as of Sep 5, 2026
EPV per share
76.88 USD
Current price
338.65 USD
Margin of safety
-340.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.14 % | 9.14 % | 10.14 % | 11.14 % | 12.14 % |
|---|---|---|---|---|---|
| 17.97 % | 85.17 | 76.76 | 70.01 | 64.47 | 59.85 |
| 18.97 % | 89.45 | 80.57 | 73.45 | 67.60 | 62.72 |
| 19.97 % | 93.73 | 84.39 | 76.88 | 70.73 | 65.59 |
| 20.97 % | 98.01 | 88.20 | 80.32 | 73.85 | 68.46 |
| 21.97 % | 102.29 | 92.01 | 83.75 | 76.98 | 71.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.14 %
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).
