Data as of Sep 5, 2026
EPV per share
16.81 USD
Current price
459.61 USD
Margin of safety
-2,634.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.96 % | 10.96 % | 11.96 % | 12.96 % | 13.96 % |
|---|---|---|---|---|---|
| 6.42 % | 15.72 | 14.65 | 13.76 | 13.00 | 12.35 |
| 7.42 % | 17.56 | 16.32 | 15.28 | 14.41 | 13.66 |
| 8.42 % | 19.39 | 17.98 | 16.81 | 15.82 | 14.97 |
| 9.42 % | 21.22 | 19.65 | 18.33 | 17.23 | 16.27 |
| 10.42 % | 23.05 | 21.31 | 19.86 | 18.63 | 17.58 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.96 %
Provider beta (2.49) 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).
