Data as of Sep 5, 2026
EPV per share
243.99 USD
Current price
990.15 USD
Margin of safety
-305.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.34 % | 9.34 % | 10.34 % | 11.34 % | 12.34 % |
|---|---|---|---|---|---|
| 22.84 % | 309.07 | 252.32 | 206.54 | 168.83 | 137.23 |
| 23.84 % | 332.29 | 273.05 | 225.27 | 185.91 | 152.93 |
| 24.84 % | 355.50 | 293.78 | 243.99 | 202.98 | 168.62 |
| 25.84 % | 378.72 | 314.51 | 262.72 | 220.06 | 184.31 |
| 26.84 % | 401.94 | 335.25 | 281.45 | 237.14 | 200.01 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.34 %
Provider beta (1.80) 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.
