Data as of Sep 5, 2026
EPV per share
120.85 USD
Current price
135.60 USD
Margin of safety
-12.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.34 % | 6.34 % | 7.34 % | 8.34 % | 9.34 % |
|---|---|---|---|---|---|
| 27.33 % | 157.10 | 131.02 | 112.05 | 97.63 | 86.30 |
| 28.33 % | 163.14 | 136.11 | 116.45 | 101.50 | 89.76 |
| 29.33 % | 169.19 | 141.20 | 120.85 | 105.37 | 93.21 |
| 30.33 % | 175.23 | 146.29 | 125.24 | 109.24 | 96.67 |
| 31.33 % | 181.28 | 151.39 | 129.64 | 113.11 | 100.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.34 %
Provider beta (0.40) 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.
