Data as of Sep 5, 2026
EPV per share
140.93 USD
Current price
146.19 USD
Margin of safety
-3.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 16.54 % | 377.76 | 179.76 | 38.33 | -67.74 | -150.24 |
| 17.54 % | 449.58 | 239.61 | 89.63 | -22.86 | -110.34 |
| 18.54 % | 521.40 | 299.46 | 140.93 | 22.03 | -70.44 |
| 19.54 % | 593.22 | 359.31 | 192.23 | 66.92 | -30.54 |
| 20.54 % | 665.05 | 419.16 | 243.53 | 111.81 | 9.36 |
Computed WACC (5.0 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
5.04 %
Provider beta (0.68) 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.
