Data as of Sep 5, 2026
EPV per share
40.94 USD
Current price
69.57 USD
Margin of safety
-69.9 %
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 % |
|---|---|---|---|---|---|
| 39.79 % | 58.48 | 46.77 | 38.37 | 32.05 | 27.12 |
| 40.79 % | 60.27 | 48.27 | 39.66 | 33.18 | 28.12 |
| 41.79 % | 62.06 | 49.76 | 40.94 | 34.30 | 29.12 |
| 42.79 % | 63.84 | 51.26 | 42.22 | 35.43 | 30.12 |
| 43.79 % | 65.63 | 52.75 | 43.51 | 36.55 | 31.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.08 %
Provider beta (0.50) 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.
