Data as of Sep 5, 2026
EPV per share
138.09 USD
Current price
131.09 USD
Margin of safety
+5.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.46 % | 6.46 % | 7.46 % | 8.46 % | 9.46 % |
|---|---|---|---|---|---|
| 5.64 % | 139.39 | 115.41 | 97.85 | 84.45 | 73.87 |
| 6.64 % | 166.87 | 138.64 | 117.97 | 102.19 | 89.74 |
| 7.64 % | 194.36 | 161.87 | 138.09 | 119.93 | 105.60 |
| 8.64 % | 221.84 | 185.10 | 158.20 | 137.67 | 121.47 |
| 9.64 % | 249.32 | 208.33 | 178.32 | 155.41 | 137.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.46 %
Provider beta (0.24) 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.
