Data as of Sep 5, 2026
EPV per share
190.27 USD
Current price
438.12 USD
Margin of safety
-130.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.23 % | 6.23 % | 7.23 % | 8.23 % | 9.23 % |
|---|---|---|---|---|---|
| 31.56 % | 272.50 | 215.30 | 173.92 | 142.58 | 118.03 |
| 32.56 % | 283.80 | 224.79 | 182.09 | 149.77 | 124.44 |
| 33.56 % | 295.10 | 234.28 | 190.27 | 156.95 | 130.85 |
| 34.56 % | 306.40 | 243.76 | 198.44 | 164.13 | 137.25 |
| 35.56 % | 317.70 | 253.25 | 206.62 | 171.32 | 143.66 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.23 %
Provider beta (0.41) 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.
