Data as of Sep 5, 2026
EPV per share
80.62 USD
Current price
545.16 USD
Margin of safety
-576.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.94 % | 10.94 % | 11.94 % | 12.94 % | 13.94 % |
|---|---|---|---|---|---|
| 24.83 % | 90.58 | 81.52 | 73.98 | 67.61 | 62.15 |
| 25.83 % | 94.57 | 85.15 | 77.30 | 70.67 | 64.99 |
| 26.83 % | 98.56 | 88.77 | 80.62 | 73.74 | 67.84 |
| 27.83 % | 102.55 | 92.40 | 83.95 | 76.80 | 70.68 |
| 28.83 % | 106.54 | 96.02 | 87.27 | 79.87 | 73.53 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.94 %
Provider beta (1.54) 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.
