Data as of Sep 5, 2026
EPV per share
29.03 USD
Current price
61.61 USD
Margin of safety
-112.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.08 % | 6.08 % | 7.08 % | 8.08 % | 9.08 % |
|---|---|---|---|---|---|
| 11.47 % | 37.24 | 28.66 | 22.50 | 17.86 | 14.25 |
| 12.47 % | 41.79 | 32.46 | 25.76 | 20.72 | 16.79 |
| 13.47 % | 46.34 | 36.26 | 29.03 | 23.58 | 19.34 |
| 14.47 % | 50.89 | 40.06 | 32.29 | 26.44 | 21.88 |
| 15.47 % | 55.44 | 43.86 | 35.56 | 29.30 | 24.43 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.08 %
Provider beta (0.40) 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.
