Data as of Sep 5, 2026
EPV per share
49.02 USD
Current price
182.16 USD
Margin of safety
-271.6 %
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 % |
|---|---|---|---|---|---|
| 12.09 % | 74.04 | 49.16 | 31.39 | 18.07 | 7.70 |
| 13.09 % | 86.38 | 59.45 | 40.21 | 25.78 | 14.56 |
| 14.09 % | 98.72 | 69.73 | 49.02 | 33.49 | 21.41 |
| 15.09 % | 111.06 | 80.01 | 57.84 | 41.21 | 28.27 |
| 16.09 % | 123.40 | 90.30 | 66.65 | 48.92 | 35.13 |
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 (0.33) 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.
