Data as of Sep 5, 2026
EPV per share
39.50 USD
Current price
108.93 USD
Margin of safety
-175.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.80 % | 6.80 % | 7.80 % | 8.80 % | 9.80 % |
|---|---|---|---|---|---|
| 13.70 % | 46.79 | 39.54 | 34.14 | 29.97 | 26.66 |
| 14.70 % | 50.40 | 42.61 | 36.82 | 32.35 | 28.79 |
| 15.70 % | 54.00 | 45.68 | 39.50 | 34.72 | 30.92 |
| 16.70 % | 57.60 | 48.75 | 42.18 | 37.10 | 33.05 |
| 17.70 % | 61.20 | 51.83 | 44.86 | 39.47 | 35.18 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.80 %
Provider beta (0.58) 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 not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
