Data as of Sep 5, 2026
EPV per share
70.74 USD
Current price
199.65 USD
Margin of safety
-182.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.81 % | 10.81 % | 11.81 % | 12.81 % | 13.81 % |
|---|---|---|---|---|---|
| 11.11 % | 71.74 | 67.05 | 63.16 | 59.88 | 57.07 |
| 12.11 % | 76.30 | 71.19 | 66.95 | 63.37 | 60.31 |
| 13.11 % | 80.86 | 75.33 | 70.74 | 66.86 | 63.55 |
| 14.11 % | 85.42 | 79.47 | 74.53 | 70.35 | 66.79 |
| 15.11 % | 89.98 | 83.61 | 78.31 | 73.85 | 70.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.81 %
Provider beta (1.75) 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.
