Data as of Sep 5, 2026
EPV per share
30.36 USD
Current price
107.70 USD
Margin of safety
-254.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 18.17 % | 56.82 | 35.52 | 20.31 | 8.90 | 0.03 |
| 19.17 % | 63.85 | 41.38 | 25.33 | 13.29 | 3.93 |
| 20.17 % | 70.89 | 47.24 | 30.36 | 17.69 | 7.84 |
| 21.17 % | 77.92 | 53.10 | 35.38 | 22.08 | 11.74 |
| 22.17 % | 84.95 | 58.96 | 40.40 | 26.48 | 15.65 |
Computed WACC (6.2 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.20 %
Provider beta (0.26) 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.
