Data as of Sep 5, 2026
EPV per share
-12.38 USD
Current price
265.70 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.25 % | 9.25 % | 10.25 % | 11.25 % | 12.25 % |
|---|---|---|---|---|---|
| 7.99 % | -12.78 | -19.69 | -25.25 | -29.83 | -33.66 |
| 8.99 % | -4.78 | -12.56 | -18.82 | -23.96 | -28.27 |
| 9.99 % | 3.22 | -5.42 | -12.38 | -18.10 | -22.88 |
| 10.99 % | 11.22 | 1.71 | -5.94 | -12.23 | -17.49 |
| 11.99 % | 19.22 | 8.85 | 0.50 | -6.36 | -12.10 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.25 %
Provider beta (1.78) 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.
