Data as of Sep 5, 2026
EPV per share
31.98 USD
Current price
205.16 USD
Margin of safety
-541.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.48 % | 6.48 % | 7.48 % | 8.48 % | 9.48 % |
|---|---|---|---|---|---|
| 6.39 % | 34.13 | 25.38 | 18.97 | 14.07 | 10.20 |
| 7.39 % | 43.01 | 32.89 | 25.47 | 19.81 | 15.33 |
| 8.39 % | 51.90 | 40.40 | 31.98 | 25.55 | 20.47 |
| 9.39 % | 60.78 | 47.91 | 38.49 | 31.29 | 25.60 |
| 10.39 % | 69.66 | 55.42 | 45.00 | 37.03 | 30.74 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.48 %
Provider beta (0.29) 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.
