Data as of Sep 5, 2026
EPV per share
157.44 USD
Current price
361.99 USD
Margin of safety
-129.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.56 % | 6.56 % | 7.56 % | 8.56 % | 9.56 % |
|---|---|---|---|---|---|
| 2.40 % | 111.55 | 91.40 | 76.58 | 65.23 | 56.25 |
| 3.40 % | 166.52 | 137.99 | 117.01 | 100.93 | 88.22 |
| 4.40 % | 221.49 | 184.58 | 157.44 | 136.63 | 120.19 |
| 5.40 % | 276.46 | 231.17 | 197.86 | 172.34 | 152.15 |
| 6.40 % | 331.44 | 277.76 | 238.29 | 208.04 | 184.12 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.56 %
Provider beta (0.55) 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.
