Data as of Sep 5, 2026
EPV per share
49.50 USD
Current price
311.74 USD
Margin of safety
-529.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.77 % | 10.77 % | 11.77 % | 12.77 % | 13.77 % |
|---|---|---|---|---|---|
| 36.01 % | 56.98 | 51.37 | 46.72 | 42.80 | 39.44 |
| 37.01 % | 58.65 | 52.89 | 48.11 | 44.08 | 40.63 |
| 38.01 % | 60.33 | 54.41 | 49.50 | 45.36 | 41.82 |
| 39.01 % | 62.00 | 55.93 | 50.89 | 46.64 | 43.01 |
| 40.01 % | 63.68 | 57.45 | 52.28 | 47.92 | 44.20 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.77 %
Provider beta (2.53) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
