Data as of Sep 5, 2026
EPV per share
61.71 USD
Current price
149.92 USD
Margin of safety
-143.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.45 % | 6.45 % | 7.45 % | 8.45 % | 9.45 % |
|---|---|---|---|---|---|
| 29.94 % | 83.01 | 67.97 | 56.97 | 48.57 | 41.94 |
| 30.94 % | 86.26 | 70.71 | 59.34 | 50.66 | 43.81 |
| 31.94 % | 89.50 | 73.45 | 61.71 | 52.75 | 45.68 |
| 32.94 % | 92.74 | 76.19 | 64.08 | 54.84 | 47.55 |
| 33.94 % | 95.98 | 78.92 | 66.45 | 56.93 | 49.42 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.45 %
Provider beta (0.34) 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.
