Data as of Sep 5, 2026
EPV per share
164.24 USD
Current price
1,554.37 USD
Margin of safety
-846.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| 7.16 % | 155.55 | 143.56 | 133.58 | 125.13 | 117.88 |
| 8.16 % | 173.95 | 160.29 | 148.91 | 139.28 | 131.03 |
| 9.16 % | 192.35 | 177.02 | 164.24 | 153.44 | 144.17 |
| 10.16 % | 210.75 | 193.75 | 179.58 | 167.59 | 157.31 |
| 11.16 % | 229.16 | 210.48 | 194.91 | 181.74 | 170.46 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
12.00 %
Provider beta (1.70) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
