Data as of Sep 5, 2026
EPV per share
78.60 USD
Current price
154.96 USD
Margin of safety
-97.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.92 % | 10.92 % | 11.92 % | 12.92 % | 13.92 % |
|---|---|---|---|---|---|
| 16.68 % | 83.32 | 76.96 | 71.66 | 67.18 | 63.35 |
| 17.68 % | 87.49 | 80.74 | 75.13 | 70.38 | 66.32 |
| 18.68 % | 91.66 | 84.53 | 78.60 | 73.58 | 69.29 |
| 19.68 % | 95.82 | 88.31 | 82.06 | 76.78 | 72.26 |
| 20.68 % | 99.99 | 92.10 | 85.53 | 79.98 | 75.23 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.92 %
Provider beta (1.65) 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 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).
