Data as of Sep 5, 2026
EPV per share
70.59 USD
Current price
152.03 USD
Margin of safety
-115.4 %
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 % |
|---|---|---|---|---|---|
| 31.30 % | 105.69 | 81.33 | 63.92 | 50.87 | 40.72 |
| 32.30 % | 110.36 | 85.22 | 67.26 | 53.79 | 43.31 |
| 33.30 % | 115.03 | 89.11 | 70.59 | 56.71 | 45.91 |
| 34.30 % | 119.70 | 93.00 | 73.93 | 59.63 | 48.50 |
| 35.30 % | 124.37 | 96.89 | 77.26 | 62.54 | 51.09 |
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)
6.99 %
Provider beta (0.55) 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.
