Data as of Sep 5, 2026
EPV per share
4.33 USD
Current price
87.73 USD
Margin of safety
-1,925.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.32 % | 7.32 % | 8.32 % | 9.32 % | 10.32 % |
|---|---|---|---|---|---|
| -1.42 % | -1.63 | -1.01 | -0.54 | -0.17 | 0.13 |
| -0.42 % | 1.57 | 1.76 | 1.90 | 2.01 | 2.10 |
| 0.58 % | 4.78 | 4.52 | 4.33 | 4.18 | 4.06 |
| 1.58 % | 7.98 | 7.29 | 6.77 | 6.35 | 6.02 |
| 2.58 % | 11.19 | 10.06 | 9.20 | 8.53 | 7.99 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.32 %
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.
