Data as of Sep 5, 2026
EPV per share
152.68 USD
Current price
766.91 USD
Margin of safety
-402.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.58 % | 6.58 % | 7.58 % | 8.58 % | 9.58 % |
|---|---|---|---|---|---|
| 3.01 % | 115.09 | 89.77 | 71.13 | 56.83 | 45.52 |
| 4.01 % | 170.47 | 136.74 | 111.90 | 92.86 | 77.78 |
| 5.01 % | 225.85 | 183.71 | 152.68 | 128.88 | 110.05 |
| 6.01 % | 281.23 | 230.67 | 193.45 | 164.90 | 142.31 |
| 7.01 % | 336.61 | 277.64 | 234.22 | 200.92 | 174.57 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.58 %
Provider beta (0.62) 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.
