Data as of Sep 5, 2026
EPV per share
61.39 USD
Current price
116.02 USD
Margin of safety
-89.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.00 % | 7.00 % | 8.00 % | 9.00 % | 10.00 % |
|---|---|---|---|---|---|
| 20.99 % | 75.64 | 64.24 | 55.69 | 49.04 | 43.72 |
| 21.99 % | 79.44 | 67.50 | 58.54 | 51.58 | 46.00 |
| 22.99 % | 83.24 | 70.76 | 61.39 | 54.11 | 48.28 |
| 23.99 % | 87.04 | 74.01 | 64.24 | 56.64 | 50.56 |
| 24.99 % | 90.84 | 77.27 | 67.09 | 59.18 | 52.84 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.60) 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.
