Data as of Sep 4, 2026
EPV per share
91.23 USD
Current price
130.63 USD
Margin of safety
-43.2 %
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 % |
|---|---|---|---|---|---|
| 24.78 % | 136.29 | 103.36 | 79.83 | 62.19 | 48.47 |
| 25.78 % | 144.26 | 110.00 | 85.53 | 67.18 | 52.90 |
| 26.78 % | 152.23 | 116.65 | 91.23 | 72.16 | 57.33 |
| 27.78 % | 160.21 | 123.29 | 96.92 | 77.14 | 61.76 |
| 28.78 % | 168.18 | 129.93 | 102.62 | 82.13 | 66.19 |
Computed WACC (6.5 %) 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)
6.50 %
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.
