Data as of Sep 5, 2026
EPV per share
61.21 USD
Current price
219.77 USD
Margin of safety
-259.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.05 % | 6.05 % | 7.05 % | 8.05 % | 9.05 % |
|---|---|---|---|---|---|
| 15.39 % | 89.00 | 64.91 | 47.65 | 34.67 | 24.57 |
| 16.39 % | 98.47 | 72.81 | 54.43 | 40.61 | 29.85 |
| 17.39 % | 107.94 | 80.72 | 61.21 | 46.56 | 35.14 |
| 18.39 % | 117.41 | 88.62 | 68.00 | 52.50 | 40.42 |
| 19.39 % | 126.88 | 96.53 | 74.78 | 58.44 | 45.71 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.05 %
Provider beta (0.44) 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.
