Data as of Sep 5, 2026
EPV per share
14.17 USD
Current price
131.42 USD
Margin of safety
-827.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 7.64 % | 22.81 | 8.24 | -2.18 | -9.98 | -16.06 |
| 8.64 % | 34.25 | 17.77 | 6.00 | -2.83 | -9.70 |
| 9.64 % | 45.70 | 27.31 | 14.17 | 4.32 | -3.34 |
| 10.64 % | 57.14 | 36.84 | 22.34 | 11.47 | 3.01 |
| 11.64 % | 68.58 | 46.38 | 30.52 | 18.62 | 9.37 |
Computed WACC (6.7 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.70 %
Provider beta (0.25) 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.
