Data as of Sep 5, 2026
EPV per share
113.96 USD
Current price
176.00 USD
Margin of safety
-54.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.40 % | 6.40 % | 7.40 % | 8.40 % | 9.40 % |
|---|---|---|---|---|---|
| 18.34 % | 147.93 | 120.10 | 99.79 | 84.32 | 72.15 |
| 19.34 % | 157.64 | 128.29 | 106.88 | 90.56 | 77.72 |
| 20.34 % | 167.35 | 136.48 | 113.96 | 96.80 | 83.30 |
| 21.34 % | 177.06 | 144.67 | 121.04 | 103.04 | 88.87 |
| 22.34 % | 186.77 | 152.86 | 128.13 | 109.28 | 94.45 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.40 %
Provider beta (0.10) 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.
