Data as of Sep 5, 2026
EPV per share
166.24 USD
Current price
305.44 USD
Margin of safety
-83.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.48 % | 6.48 % | 7.48 % | 8.48 % | 9.48 % |
|---|---|---|---|---|---|
| 27.83 % | 219.59 | 181.24 | 153.15 | 131.68 | 114.74 |
| 28.83 % | 228.52 | 188.80 | 159.69 | 137.45 | 119.90 |
| 29.83 % | 237.45 | 196.35 | 166.24 | 143.22 | 125.06 |
| 30.83 % | 246.38 | 203.90 | 172.78 | 149.00 | 130.23 |
| 31.83 % | 255.31 | 211.46 | 179.33 | 154.77 | 135.39 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.48 %
Provider beta (0.69) 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.
