Data as of Sep 5, 2026
EPV per share
28.65 USD
Current price
105.92 USD
Margin of safety
-269.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.72 % | 6.72 % | 7.72 % | 8.72 % | 9.72 % |
|---|---|---|---|---|---|
| 2.15 % | 18.73 | 15.30 | 12.76 | 10.81 | 9.26 |
| 3.15 % | 29.45 | 24.43 | 20.71 | 17.84 | 15.56 |
| 4.15 % | 40.17 | 33.55 | 28.65 | 24.87 | 21.87 |
| 5.15 % | 50.90 | 42.68 | 36.59 | 31.91 | 28.18 |
| 6.15 % | 61.62 | 51.81 | 44.54 | 38.94 | 34.49 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.72 %
Provider beta (0.61) 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.
