Data as of Sep 5, 2026
EPV per share
28.41 USD
Current price
146.33 USD
Margin of safety
-415.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.17 % | 7.17 % | 8.17 % | 9.17 % | 10.17 % |
|---|---|---|---|---|---|
| 2.46 % | 18.43 | 14.66 | 11.82 | 9.60 | 7.81 |
| 3.46 % | 29.42 | 24.12 | 20.12 | 16.99 | 14.48 |
| 4.46 % | 40.40 | 33.57 | 28.41 | 24.38 | 21.14 |
| 5.46 % | 51.38 | 43.02 | 36.70 | 31.77 | 27.80 |
| 6.46 % | 62.37 | 52.47 | 45.00 | 39.16 | 34.46 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.17 %
Provider beta (0.67) 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.
