Data as of Sep 5, 2026
EPV per share
4.65 USD
Current price
71.41 USD
Margin of safety
-1,437.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.98 % | 9.98 % | 10.98 % | 11.98 % | 12.98 % |
|---|---|---|---|---|---|
| 19.45 % | 6.20 | 4.61 | 3.31 | 2.23 | 1.31 |
| 20.45 % | 7.02 | 5.35 | 3.98 | 2.84 | 1.87 |
| 21.45 % | 7.84 | 6.08 | 4.65 | 3.45 | 2.44 |
| 22.45 % | 8.65 | 6.82 | 5.31 | 4.06 | 3.00 |
| 23.45 % | 9.47 | 7.55 | 5.98 | 4.67 | 3.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.98 %
Provider beta (1.74) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
