Data as of Sep 5, 2026
EPV per share
-1.61 USD
Current price
272.03 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.57 % | 10.57 % | 11.57 % | 12.57 % | 13.57 % |
|---|---|---|---|---|---|
| 4.06 % | -4.00 | -4.96 | -5.76 | -6.43 | -7.00 |
| 5.06 % | -1.49 | -2.69 | -3.69 | -4.52 | -5.23 |
| 6.06 % | 1.02 | -0.42 | -1.61 | -2.61 | -3.46 |
| 7.06 % | 3.53 | 1.85 | 0.46 | -0.70 | -1.69 |
| 8.06 % | 6.04 | 4.12 | 2.54 | 1.21 | 0.07 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.57 %
Provider beta (2.11) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
