Data as of Sep 5, 2026
EPV per share
133.99 USD
Current price
172.30 USD
Margin of safety
-28.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.29 % | 6.29 % | 7.29 % | 8.29 % | 9.29 % |
|---|---|---|---|---|---|
| 20.38 % | 176.33 | 143.19 | 119.13 | 100.88 | 86.55 |
| 21.38 % | 186.56 | 151.80 | 126.56 | 107.41 | 92.38 |
| 22.38 % | 196.80 | 160.41 | 133.99 | 113.95 | 98.22 |
| 23.38 % | 207.04 | 169.02 | 141.42 | 120.48 | 104.05 |
| 24.38 % | 217.28 | 177.63 | 148.85 | 127.02 | 109.88 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.29 %
Provider beta (0.47) 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.
