Data as of Jul 21, 2026
EPV per share
31.05 USD
Current price
203.28 USD
Margin of safety
-554.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.49 % | 8.49 % | 9.49 % | 10.49 % | 11.49 % |
|---|---|---|---|---|---|
| 35.66 % | 37.23 | 32.86 | 29.40 | 26.61 | 24.30 |
| 36.66 % | 38.27 | 33.77 | 30.23 | 27.35 | 24.98 |
| 37.66 % | 39.31 | 34.69 | 31.05 | 28.10 | 25.66 |
| 38.66 % | 40.35 | 35.61 | 31.87 | 28.84 | 26.34 |
| 39.66 % | 41.39 | 36.53 | 32.69 | 29.58 | 27.02 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.49 %
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).
