Data as of Sep 5, 2026
EPV per share
8.44 USD
Current price
93.20 USD
Margin of safety
-1,003.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.10 % | 6.10 % | 7.10 % | 8.10 % | 9.10 % |
|---|---|---|---|---|---|
| 4.34 % | 7.22 | 3.14 | 0.21 | -1.99 | -3.71 |
| 5.34 % | 12.95 | 7.93 | 4.33 | 1.61 | -0.50 |
| 6.34 % | 18.68 | 12.72 | 8.44 | 5.22 | 2.71 |
| 7.34 % | 24.41 | 17.51 | 12.56 | 8.83 | 5.92 |
| 8.34 % | 30.15 | 22.31 | 16.67 | 12.44 | 9.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.10 %
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.
