Data as of Sep 5, 2026
EPV per share
114.78 USD
Current price
236.22 USD
Margin of safety
-105.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.15 % | 6.15 % | 7.15 % | 8.15 % | 9.15 % |
|---|---|---|---|---|---|
| 14.33 % | 150.66 | 118.11 | 94.67 | 76.98 | 63.16 |
| 15.33 % | 164.63 | 129.80 | 104.72 | 85.80 | 71.02 |
| 16.33 % | 178.59 | 141.49 | 114.78 | 94.62 | 78.87 |
| 17.33 % | 192.55 | 153.18 | 124.83 | 103.44 | 86.73 |
| 18.33 % | 206.52 | 164.88 | 134.89 | 112.26 | 94.59 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.15 %
Provider beta (0.55) 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.
