Data as of Sep 6, 2026
EPV per share
54.03 USD
Current price
849.28 USD
Margin of safety
-1,471.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.97 % | 10.97 % | 11.97 % | 12.97 % | 13.97 % |
|---|---|---|---|---|---|
| 12.95 % | 56.52 | 50.62 | 45.70 | 41.55 | 37.99 |
| 13.95 % | 61.51 | 55.16 | 49.87 | 45.39 | 41.55 |
| 14.95 % | 66.51 | 59.70 | 54.03 | 49.23 | 45.12 |
| 15.95 % | 71.51 | 64.24 | 58.19 | 53.07 | 48.69 |
| 16.95 % | 76.50 | 68.78 | 62.35 | 56.91 | 52.25 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.97 %
Provider beta (2.09) 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.
