Data as of Sep 5, 2026
EPV per share
19.30 USD
Current price
167.70 USD
Margin of safety
-768.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 25.29 % | 40.52 | 25.09 | 14.07 | 5.81 | -0.62 |
| 26.29 % | 44.18 | 28.14 | 16.69 | 8.10 | 1.42 |
| 27.29 % | 47.83 | 31.19 | 19.30 | 10.38 | 3.45 |
| 28.29 % | 51.49 | 34.24 | 21.91 | 12.67 | 5.48 |
| 29.29 % | 55.15 | 37.29 | 24.53 | 14.96 | 7.51 |
Computed WACC (6.8 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.79 %
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.
