Data as of Sep 5, 2026
EPV per share
4.73 USD
Current price
137.40 USD
Margin of safety
-2,803.1 %
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 % |
|---|---|---|---|---|---|
| 32.35 % | 31.47 | 13.02 | -0.16 | -10.04 | -17.73 |
| 33.35 % | 34.90 | 15.88 | 2.29 | -7.90 | -15.83 |
| 34.35 % | 38.32 | 18.73 | 4.73 | -5.76 | -13.93 |
| 35.35 % | 41.74 | 21.58 | 7.18 | -3.62 | -12.02 |
| 36.35 % | 45.16 | 24.43 | 9.62 | -1.48 | -10.12 |
Computed WACC (6.3 %) 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)
6.27 %
Provider beta (0.58) 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.
