Data as of Sep 5, 2026
EPV per share
93.99 USD
Current price
139.18 USD
Margin of safety
-48.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.05 % | 6.05 % | 7.05 % | 8.05 % | 9.05 % |
|---|---|---|---|---|---|
| 6.14 % | 100.45 | 79.19 | 63.95 | 52.51 | 43.59 |
| 7.14 % | 121.42 | 96.69 | 78.97 | 65.66 | 55.29 |
| 8.14 % | 142.38 | 114.19 | 93.99 | 78.81 | 66.99 |
| 9.14 % | 163.35 | 131.69 | 109.01 | 91.96 | 78.68 |
| 10.14 % | 184.31 | 149.19 | 124.03 | 105.12 | 90.38 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.05 %
Provider beta (0.55) 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.
