Data as of Sep 5, 2026
EPV per share
53.55 USD
Current price
343.70 USD
Margin of safety
-541.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.00 % | 10.00 % | 11.00 % | 12.00 % | 13.00 % |
|---|---|---|---|---|---|
| 10.36 % | 56.07 | 45.45 | 36.75 | 29.50 | 23.37 |
| 11.36 % | 66.34 | 54.68 | 45.15 | 37.20 | 30.48 |
| 12.36 % | 76.60 | 63.92 | 53.55 | 44.90 | 37.58 |
| 13.36 % | 86.86 | 73.16 | 61.94 | 52.60 | 44.69 |
| 14.36 % | 97.13 | 82.40 | 70.34 | 60.30 | 51.80 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.00 %
Provider beta (1.58) 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.
