Data as of Sep 5, 2026
EPV per share
117.96 USD
Current price
334.47 USD
Margin of safety
-183.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 10.64 % | 145.11 | 115.23 | 93.88 | 77.88 | 65.43 |
| 11.64 % | 161.96 | 129.27 | 105.92 | 88.41 | 74.79 |
| 12.64 % | 178.82 | 143.32 | 117.96 | 98.95 | 84.15 |
| 13.64 % | 195.68 | 157.37 | 130.00 | 109.48 | 93.52 |
| 14.64 % | 212.53 | 171.41 | 142.04 | 120.02 | 102.88 |
Computed WACC (7.0 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
6.96 %
Provider beta (0.42) 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.
