Data as of Sep 5, 2026
EPV per share
51.63 USD
Current price
181.42 USD
Margin of safety
-251.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.24 % | 10.24 % | 11.24 % | 12.24 % | 13.24 % |
|---|---|---|---|---|---|
| 11.57 % | 54.12 | 47.34 | 41.77 | 37.11 | 33.16 |
| 12.57 % | 60.12 | 52.76 | 46.70 | 41.64 | 37.34 |
| 13.57 % | 66.12 | 58.17 | 51.63 | 46.17 | 41.53 |
| 14.57 % | 72.11 | 63.58 | 56.57 | 50.70 | 45.71 |
| 15.57 % | 78.11 | 68.99 | 61.50 | 55.22 | 49.90 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.24 %
Provider beta (1.93) 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.
