Data as of Sep 5, 2026
EPV per share
84.60 USD
Current price
187.58 USD
Margin of safety
-121.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.16 % | 6.16 % | 7.16 % | 8.16 % | 9.16 % |
|---|---|---|---|---|---|
| 18.71 % | 115.07 | 90.62 | 73.01 | 59.72 | 49.33 |
| 19.71 % | 123.11 | 97.36 | 78.81 | 64.80 | 53.86 |
| 20.71 % | 131.15 | 104.10 | 84.60 | 69.89 | 58.39 |
| 21.71 % | 139.20 | 110.84 | 90.40 | 74.97 | 62.92 |
| 22.71 % | 147.24 | 117.57 | 96.20 | 80.06 | 67.45 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.16 %
Provider beta (0.58) 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.
