Data as of Sep 5, 2026
EPV per share
122.95 USD
Current price
326.30 USD
Margin of safety
-165.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.41 % | 6.41 % | 7.41 % | 8.41 % | 9.41 % |
|---|---|---|---|---|---|
| 19.99 % | 169.36 | 132.59 | 105.75 | 85.29 | 69.18 |
| 20.99 % | 181.14 | 142.54 | 114.35 | 92.87 | 75.96 |
| 21.99 % | 192.93 | 152.48 | 122.95 | 100.45 | 82.73 |
| 22.99 % | 204.71 | 162.43 | 131.56 | 108.03 | 89.51 |
| 23.99 % | 216.50 | 172.37 | 140.16 | 115.61 | 96.28 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.41 %
Provider beta (0.68) 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).
