Data as of Sep 5, 2026
EPV per share
27.80 USD
Current price
106.46 USD
Margin of safety
-282.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 14.95 % | 39.52 | 29.25 | 21.91 | 16.41 | 12.13 |
| 15.95 % | 43.64 | 32.68 | 24.86 | 18.99 | 14.42 |
| 16.95 % | 47.76 | 36.12 | 27.80 | 21.56 | 16.71 |
| 17.95 % | 51.88 | 39.55 | 30.75 | 24.14 | 19.00 |
| 18.95 % | 56.00 | 42.99 | 33.69 | 26.72 | 21.29 |
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)
6.98 %
Provider beta (0.65) 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).
