Data as of Sep 5, 2026
EPV per share
152.61 USD
Current price
1,160.00 USD
Margin of safety
-660.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.83 % | 6.83 % | 7.83 % | 8.83 % | 9.83 % |
|---|---|---|---|---|---|
| 23.41 % | 198.23 | 163.42 | 137.49 | 117.44 | 101.47 |
| 24.41 % | 208.39 | 172.08 | 145.05 | 124.15 | 107.49 |
| 25.41 % | 218.54 | 180.75 | 152.61 | 130.85 | 113.52 |
| 26.41 % | 228.70 | 189.42 | 160.17 | 137.55 | 119.54 |
| 27.41 % | 238.85 | 198.08 | 167.73 | 144.26 | 125.56 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.83 %
Provider beta (0.51) 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.
