Data as of Sep 5, 2026
EPV per share
304.87 USD
Current price
906.77 USD
Margin of safety
-197.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.72 % | 6.72 % | 7.72 % | 8.72 % | 9.72 % |
|---|---|---|---|---|---|
| -0.99 % | -457.90 | -392.99 | -344.90 | -307.84 | -278.41 |
| 0.01 % | -19.36 | -19.74 | -20.02 | -20.23 | -20.40 |
| 1.01 % | 419.17 | 353.51 | 304.87 | 267.38 | 237.61 |
| 2.01 % | 857.71 | 726.76 | 629.75 | 554.99 | 495.63 |
| 3.01 % | 1,296.25 | 1,100.01 | 954.63 | 842.60 | 753.64 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.72 %
Provider beta (0.31) 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.
