Data as of Sep 5, 2026
EPV per share
182.19 USD
Current price
369.41 USD
Margin of safety
-102.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.63 % | 6.63 % | 7.63 % | 8.63 % | 9.63 % |
|---|---|---|---|---|---|
| 9.09 % | 204.72 | 170.67 | 145.54 | 126.24 | 110.95 |
| 10.09 % | 229.55 | 191.75 | 163.86 | 142.44 | 125.46 |
| 11.09 % | 254.39 | 212.84 | 182.19 | 158.64 | 139.98 |
| 12.09 % | 279.22 | 233.93 | 200.51 | 174.84 | 154.50 |
| 13.09 % | 304.06 | 255.01 | 218.83 | 191.04 | 169.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.63 %
Provider beta (0.33) 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.
