Data as of Sep 5, 2026
EPV per share
285.96 USD
Current price
396.30 USD
Margin of safety
-38.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.20 % | 6.20 % | 7.20 % | 8.20 % | 9.20 % |
|---|---|---|---|---|---|
| 5.60 % | 292.89 | 235.96 | 194.85 | 163.75 | 139.42 |
| 6.60 % | 355.97 | 288.87 | 240.40 | 203.76 | 175.07 |
| 7.60 % | 419.04 | 341.77 | 285.96 | 243.76 | 210.73 |
| 8.60 % | 482.12 | 394.68 | 331.52 | 283.77 | 246.39 |
| 9.60 % | 545.19 | 447.58 | 377.08 | 323.77 | 282.05 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.20 %
Provider beta (0.63) 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.
