Data as of Jul 21, 2026
EPV per share
75.28 USD
Current price
351.99 USD
Margin of safety
-367.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.45 % | 8.45 % | 9.45 % | 10.45 % | 11.45 % |
|---|---|---|---|---|---|
| 24.23 % | 88.43 | 77.81 | 69.44 | 62.67 | 57.08 |
| 25.23 % | 92.14 | 81.08 | 72.36 | 65.31 | 59.49 |
| 26.23 % | 95.84 | 84.34 | 75.28 | 67.95 | 61.90 |
| 27.23 % | 99.54 | 87.61 | 78.20 | 70.59 | 64.31 |
| 28.23 % | 103.25 | 90.87 | 81.12 | 73.23 | 66.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.45 %
Beta no disponible; se usa el valor por defecto (1.00).
Coste de deuda no estimable de los estados (sin partida de intereses aislada o residual no interpretable como gasto); se usa rf + spread (1.5 pp).
