Data as of Sep 5, 2026
EPV per share
16.73 USD
Current price
106.86 USD
Margin of safety
-538.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.41 % | 10.41 % | 11.41 % | 12.41 % | 13.41 % |
|---|---|---|---|---|---|
| 1.58 % | 7.25 | 6.20 | 5.33 | 4.61 | 3.99 |
| 2.58 % | 14.16 | 12.45 | 11.03 | 9.84 | 8.84 |
| 3.58 % | 21.07 | 18.69 | 16.73 | 15.08 | 13.68 |
| 4.58 % | 27.98 | 24.94 | 22.43 | 20.32 | 18.53 |
| 5.58 % | 34.89 | 31.18 | 28.13 | 25.56 | 23.38 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.41 %
Provider beta (1.67) 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.
