Data as of Sep 5, 2026
EPV per share
15.07 USD
Current price
255.97 USD
Margin of safety
-1,598.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.75 % | 10.75 % | 11.75 % | 12.75 % | 13.75 % |
|---|---|---|---|---|---|
| 9.15 % | 14.87 | 13.20 | 11.81 | 10.65 | 9.65 |
| 10.15 % | 16.83 | 14.98 | 13.44 | 12.15 | 11.04 |
| 11.15 % | 18.79 | 16.76 | 15.07 | 13.65 | 12.43 |
| 12.15 % | 20.75 | 18.54 | 16.70 | 15.15 | 13.82 |
| 13.15 % | 22.72 | 20.32 | 18.32 | 16.65 | 15.21 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.75 %
Provider beta (2.08) 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.
