Data as of Sep 6, 2026
EPV per share
18.41 USD
Current price
247.18 USD
Margin of safety
-1,242.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.57 % | 6.57 % | 7.57 % | 8.57 % | 9.57 % |
|---|---|---|---|---|---|
| -1.62 % | -222.59 | -191.35 | -168.37 | -150.75 | -136.81 |
| -0.62 % | -95.67 | -83.75 | -74.98 | -68.25 | -62.93 |
| 0.38 % | 31.24 | 23.85 | 18.41 | 14.24 | 10.94 |
| 1.38 % | 158.16 | 131.45 | 111.80 | 96.74 | 84.82 |
| 2.38 % | 285.07 | 239.05 | 205.19 | 179.23 | 158.70 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.57 %
Provider beta (0.52) 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.
