Data as of Sep 5, 2026
EPV per share
131.13 USD
Current price
383.00 USD
Margin of safety
-192.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 3.23 % | 99.25 | 65.38 | 41.18 | 23.03 | 8.92 |
| 4.23 % | 162.21 | 117.85 | 86.16 | 62.39 | 43.90 |
| 5.23 % | 225.18 | 170.32 | 131.13 | 101.74 | 78.88 |
| 6.23 % | 288.14 | 222.79 | 176.10 | 141.09 | 113.86 |
| 7.23 % | 351.10 | 275.25 | 221.08 | 180.44 | 148.84 |
Computed WACC (6.8 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.83 %
Provider beta (0.51) 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.
