Data as of Sep 5, 2026
EPV per share
218.43 USD
Current price
216.04 USD
Margin of safety
+1.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.29 % | 6.29 % | 7.29 % | 8.29 % | 9.29 % |
|---|---|---|---|---|---|
| 32.64 % | 290.27 | 240.59 | 204.53 | 177.18 | 155.72 |
| 33.64 % | 299.85 | 248.64 | 211.48 | 183.29 | 161.17 |
| 34.64 % | 309.42 | 256.69 | 218.43 | 189.40 | 166.62 |
| 35.64 % | 318.99 | 264.74 | 225.37 | 195.50 | 172.07 |
| 36.64 % | 328.57 | 272.79 | 232.32 | 201.61 | 177.52 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.29 %
Provider beta (0.16) 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.
