Data as of Sep 5, 2026
EPV per share
68.70 USD
Current price
187.15 USD
Margin of safety
-172.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.36 % | 6.36 % | 7.36 % | 8.36 % | 9.36 % |
|---|---|---|---|---|---|
| 35.80 % | 97.81 | 78.00 | 63.57 | 52.60 | 43.97 |
| 36.80 % | 101.33 | 80.97 | 66.14 | 54.86 | 45.98 |
| 37.80 % | 104.85 | 83.93 | 68.70 | 57.11 | 48.00 |
| 38.80 % | 108.36 | 86.90 | 71.26 | 59.37 | 50.02 |
| 39.80 % | 111.88 | 89.87 | 73.83 | 61.63 | 52.03 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.36 %
Provider beta (0.40) 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.
