Data as of Sep 5, 2026
EPV per share
31.17 USD
Current price
87.95 USD
Margin of safety
-182.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.61 % | 6.61 % | 7.61 % | 8.61 % | 9.61 % |
|---|---|---|---|---|---|
| 17.98 % | 39.64 | 32.55 | 27.33 | 23.32 | 20.14 |
| 18.98 % | 42.25 | 34.77 | 29.25 | 25.02 | 21.67 |
| 19.98 % | 44.85 | 36.98 | 31.17 | 26.72 | 23.19 |
| 20.98 % | 47.46 | 39.19 | 33.09 | 28.41 | 24.71 |
| 21.98 % | 50.06 | 41.40 | 35.01 | 30.11 | 26.23 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.61 %
Provider beta (0.52) 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.
