Data as of Sep 6, 2026
EPV per share
70.86 USD
Current price
441.85 USD
Margin of safety
-523.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.87 % | 10.87 % | 11.87 % | 12.87 % | 13.87 % |
|---|---|---|---|---|---|
| 25.71 % | 78.78 | 71.76 | 65.93 | 61.01 | 56.79 |
| 26.71 % | 81.74 | 74.45 | 68.40 | 63.28 | 58.90 |
| 27.71 % | 84.71 | 77.15 | 70.86 | 65.55 | 61.01 |
| 28.71 % | 87.67 | 79.84 | 73.33 | 67.83 | 63.12 |
| 29.71 % | 90.64 | 82.53 | 75.79 | 70.10 | 65.23 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.87 %
Provider beta (1.62) 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).
