Data as of Sep 5, 2026
EPV per share
99.06 USD
Current price
148.35 USD
Margin of safety
-49.8 %
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 % |
|---|---|---|---|---|---|
| 24.46 % | 126.75 | 106.11 | 90.94 | 79.32 | 70.13 |
| 25.46 % | 132.28 | 110.79 | 95.00 | 82.90 | 73.34 |
| 26.46 % | 137.80 | 115.48 | 99.06 | 86.49 | 76.55 |
| 27.46 % | 143.33 | 120.16 | 103.13 | 90.08 | 79.76 |
| 28.46 % | 148.86 | 124.84 | 107.19 | 93.67 | 82.98 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.55 %
Provider beta (0.28) 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.
