Data as of Sep 5, 2026
EPV per share
1,507.27 USD
Current price
2,965.83 USD
Margin of safety
-96.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.27 % | 6.27 % | 7.27 % | 8.27 % | 9.27 % |
|---|---|---|---|---|---|
| 17.35 % | 1,988.74 | 1,587.96 | 1,297.51 | 1,077.34 | 904.70 |
| 18.35 % | 2,133.45 | 1,709.58 | 1,402.39 | 1,169.53 | 986.94 |
| 19.35 % | 2,278.17 | 1,831.20 | 1,507.27 | 1,261.72 | 1,069.18 |
| 20.35 % | 2,422.89 | 1,952.82 | 1,612.15 | 1,353.91 | 1,151.42 |
| 21.35 % | 2,567.61 | 2,074.44 | 1,717.03 | 1,446.10 | 1,233.66 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.27 %
Provider beta (0.34) 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.
