Data as of Sep 5, 2026
EPV per share
30.76 USD
Current price
187.12 USD
Margin of safety
-508.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 8.82 % | 44.72 | 25.92 | 12.49 | 2.42 | -5.41 |
| 9.82 % | 57.50 | 36.58 | 21.63 | 10.42 | 1.70 |
| 10.82 % | 70.29 | 47.23 | 30.76 | 18.41 | 8.80 |
| 11.82 % | 83.08 | 57.89 | 39.90 | 26.40 | 15.90 |
| 12.82 % | 95.87 | 68.54 | 49.03 | 34.39 | 23.01 |
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 (0.26) 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.
