Data as of Sep 4, 2026
EPV per share
53.81 USD
Current price
131.71 USD
Margin of safety
-144.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.55 % | 6.55 % | 7.55 % | 8.55 % | 9.55 % |
|---|---|---|---|---|---|
| 4.99 % | 52.01 | 42.67 | 35.81 | 30.55 | 26.39 |
| 5.99 % | 64.25 | 53.04 | 44.81 | 38.50 | 33.51 |
| 6.99 % | 76.49 | 63.42 | 53.81 | 46.44 | 40.62 |
| 7.99 % | 88.74 | 73.79 | 62.81 | 54.39 | 47.74 |
| 8.99 % | 100.98 | 84.17 | 71.81 | 62.34 | 54.85 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.55 %
Provider beta (0.67) 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.
