Data as of Sep 5, 2026
EPV per share
18.83 USD
Current price
189.26 USD
Margin of safety
-904.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| 34.04 % | 21.28 | 19.39 | 17.82 | 16.48 | 15.34 |
| 35.04 % | 21.89 | 19.95 | 18.33 | 16.95 | 15.78 |
| 36.04 % | 22.50 | 20.50 | 18.83 | 17.42 | 16.22 |
| 37.04 % | 23.11 | 21.06 | 19.34 | 17.89 | 16.65 |
| 38.04 % | 23.72 | 21.61 | 19.85 | 18.36 | 17.09 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
12.00 %
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).
