Data as of Sep 5, 2026
EPV per share
102.99 USD
Current price
261.11 USD
Margin of safety
-153.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.07 % | 6.07 % | 7.07 % | 8.07 % | 9.07 % |
|---|---|---|---|---|---|
| 39.88 % | 154.88 | 120.26 | 95.43 | 76.74 | 62.18 |
| 40.88 % | 160.15 | 124.66 | 99.21 | 80.06 | 65.13 |
| 41.88 % | 165.43 | 129.07 | 102.99 | 83.37 | 68.08 |
| 42.88 % | 170.70 | 133.47 | 106.77 | 86.68 | 71.03 |
| 43.88 % | 175.97 | 137.88 | 110.55 | 90.00 | 73.97 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.07 %
Provider beta (0.42) 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.
