Data as of Sep 5, 2026
EPV per share
48.23 USD
Current price
223.29 USD
Margin of safety
-362.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.24 % | 6.24 % | 7.24 % | 8.24 % | 9.24 % |
|---|---|---|---|---|---|
| 13.49 % | 67.02 | 49.20 | 36.31 | 26.55 | 18.90 |
| 14.49 % | 75.26 | 56.12 | 42.27 | 31.78 | 23.57 |
| 15.49 % | 83.50 | 63.04 | 48.23 | 37.02 | 28.24 |
| 16.49 % | 91.74 | 69.96 | 54.20 | 42.26 | 32.91 |
| 17.49 % | 99.97 | 76.87 | 60.16 | 47.50 | 37.58 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.24 %
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.
