Data as of Sep 5, 2026
EPV per share
53.43 USD
Current price
259.99 USD
Margin of safety
-386.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.23 % | 7.23 % | 8.23 % | 9.23 % | 10.23 % |
|---|---|---|---|---|---|
| 25.14 % | 73.25 | 58.25 | 46.90 | 38.00 | 30.84 |
| 26.14 % | 77.57 | 61.97 | 50.16 | 40.91 | 33.47 |
| 27.14 % | 81.88 | 65.69 | 53.43 | 43.82 | 36.10 |
| 28.14 % | 86.20 | 69.41 | 56.69 | 46.74 | 38.73 |
| 29.14 % | 90.51 | 73.12 | 59.96 | 49.65 | 41.35 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.23 %
Provider beta (0.28) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
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.
