Data as of Sep 5, 2026
EPV per share
326.89 USD
Current price
544.50 USD
Margin of safety
-66.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.77 % | 6.77 % | 7.77 % | 8.77 % | 9.77 % |
|---|---|---|---|---|---|
| 10.50 % | 379.83 | 312.45 | 262.42 | 223.80 | 193.09 |
| 11.50 % | 423.25 | 349.45 | 294.66 | 252.36 | 218.72 |
| 12.50 % | 466.67 | 386.46 | 326.89 | 280.92 | 244.36 |
| 13.50 % | 510.09 | 423.46 | 359.13 | 309.48 | 270.00 |
| 14.50 % | 553.51 | 460.46 | 391.37 | 338.05 | 295.64 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.77 %
Provider beta (0.11) 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.
