Data as of Sep 5, 2026
EPV per share
78.78 USD
Current price
194.35 USD
Margin of safety
-146.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.26 % | 6.26 % | 7.26 % | 8.26 % | 9.26 % |
|---|---|---|---|---|---|
| 38.40 % | 109.42 | 88.83 | 73.92 | 62.61 | 53.75 |
| 39.40 % | 112.78 | 91.65 | 76.35 | 64.75 | 55.65 |
| 40.40 % | 116.13 | 94.47 | 78.78 | 66.89 | 57.56 |
| 41.40 % | 119.49 | 97.29 | 81.21 | 69.02 | 59.47 |
| 42.40 % | 122.85 | 100.11 | 83.64 | 71.16 | 61.37 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.26 %
Provider beta (0.66) 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.
