Data as of Sep 5, 2026
EPV per share
53.66 USD
Current price
933.44 USD
Margin of safety
-1,639.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.89 % | 10.89 % | 11.89 % | 12.89 % | 13.89 % |
|---|---|---|---|---|---|
| 19.57 % | 58.68 | 53.14 | 48.53 | 44.64 | 41.30 |
| 20.57 % | 61.76 | 55.94 | 51.09 | 47.00 | 43.50 |
| 21.57 % | 64.85 | 58.74 | 53.66 | 49.37 | 45.69 |
| 22.57 % | 67.93 | 61.54 | 56.23 | 51.74 | 47.89 |
| 23.57 % | 71.02 | 64.34 | 58.79 | 54.10 | 50.09 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.89 %
Provider beta (2.21) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
