Data as of Sep 5, 2026
EPV per share
75.34 USD
Current price
139.79 USD
Margin of safety
-85.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.06 % | 6.06 % | 7.06 % | 8.06 % | 9.06 % |
|---|---|---|---|---|---|
| 12.20 % | 96.15 | 75.44 | 60.60 | 49.45 | 40.75 |
| 13.20 % | 106.43 | 84.03 | 67.97 | 55.90 | 46.49 |
| 14.20 % | 116.71 | 92.61 | 75.34 | 62.35 | 52.23 |
| 15.20 % | 126.99 | 101.19 | 82.70 | 68.80 | 57.97 |
| 16.20 % | 137.27 | 109.77 | 90.07 | 75.25 | 63.71 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.06 %
Provider beta (0.36) 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.
