Data as of Sep 5, 2026
EPV per share
59.91 USD
Current price
330.97 USD
Margin of safety
-452.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.46 % | 6.46 % | 7.46 % | 8.46 % | 9.46 % |
|---|---|---|---|---|---|
| -1.45 % | -297.09 | -253.79 | -222.09 | -197.89 | -178.81 |
| -0.45 % | -104.45 | -90.96 | -81.09 | -73.55 | -67.61 |
| 0.55 % | 88.19 | 71.86 | 59.91 | 50.78 | 43.59 |
| 1.55 % | 280.84 | 234.69 | 200.91 | 175.12 | 154.78 |
| 2.55 % | 473.48 | 397.52 | 341.92 | 299.46 | 265.98 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.46 %
Provider beta (0.57) 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.
