Data as of Sep 4, 2026
EPV per share
113.65 USD
Current price
215.56 USD
Margin of safety
-89.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.63 % | 6.63 % | 7.63 % | 8.63 % | 9.63 % |
|---|---|---|---|---|---|
| 8.04 % | 124.94 | 103.26 | 87.25 | 74.96 | 65.21 |
| 9.04 % | 142.83 | 118.45 | 100.45 | 86.63 | 75.67 |
| 10.04 % | 160.72 | 133.64 | 113.65 | 98.30 | 86.13 |
| 11.04 % | 178.61 | 148.83 | 126.85 | 109.97 | 96.59 |
| 12.04 % | 196.49 | 164.02 | 140.06 | 121.64 | 107.05 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.63 %
Provider beta (0.59) 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.
