Data as of Sep 5, 2026
EPV per share
24.77 USD
Current price
141.32 USD
Margin of safety
-470.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.97 % | 8.97 % | 9.97 % | 10.97 % | 11.97 % |
|---|---|---|---|---|---|
| 29.41 % | 34.86 | 27.17 | 21.02 | 16.00 | 11.81 |
| 30.41 % | 37.20 | 29.25 | 22.90 | 17.70 | 13.37 |
| 31.41 % | 39.55 | 31.34 | 24.77 | 19.41 | 14.94 |
| 32.41 % | 41.89 | 33.42 | 26.65 | 21.11 | 16.50 |
| 33.41 % | 44.24 | 35.50 | 28.52 | 22.81 | 18.06 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
9.97 %
Provider beta (1.72) 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.
