Data as of Sep 5, 2026
EPV per share
35.71 USD
Current price
99.43 USD
Margin of safety
-178.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.65 % | 6.65 % | 7.65 % | 8.65 % | 9.65 % |
|---|---|---|---|---|---|
| 15.68 % | 44.40 | 36.59 | 30.82 | 26.38 | 22.86 |
| 16.68 % | 47.72 | 39.40 | 33.26 | 28.54 | 24.80 |
| 17.68 % | 51.03 | 42.22 | 35.71 | 30.71 | 26.74 |
| 18.68 % | 54.35 | 45.04 | 38.16 | 32.87 | 28.68 |
| 19.68 % | 57.66 | 47.85 | 40.61 | 35.04 | 30.62 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.65 %
Provider beta (0.47) 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.
