Data as of Sep 5, 2026
EPV per share
55.67 USD
Current price
107.08 USD
Margin of safety
-92.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.21 % | 6.21 % | 7.21 % | 8.21 % | 9.21 % |
|---|---|---|---|---|---|
| 13.01 % | 70.66 | 56.15 | 45.66 | 37.72 | 31.51 |
| 14.01 % | 77.59 | 61.96 | 50.66 | 42.12 | 35.43 |
| 15.01 % | 84.52 | 67.77 | 55.67 | 46.52 | 39.35 |
| 16.01 % | 91.45 | 73.59 | 60.68 | 50.91 | 43.27 |
| 17.01 % | 98.38 | 79.40 | 65.68 | 55.31 | 47.19 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.21 %
Provider beta (0.28) 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.
