Data as of Sep 5, 2026
EPV per share
37.69 USD
Current price
92.04 USD
Margin of safety
-144.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.17 % | 6.17 % | 7.17 % | 8.17 % | 9.17 % |
|---|---|---|---|---|---|
| 15.93 % | 51.14 | 39.57 | 31.22 | 24.92 | 19.99 |
| 16.93 % | 55.63 | 43.32 | 34.45 | 27.76 | 22.52 |
| 17.93 % | 60.11 | 47.08 | 37.69 | 30.59 | 25.05 |
| 18.93 % | 64.60 | 50.84 | 40.92 | 33.43 | 27.57 |
| 19.93 % | 69.08 | 54.60 | 44.15 | 36.27 | 30.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.17 %
Provider beta (0.57) 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.
