Data as of Sep 4, 2026
EPV per share
69.28 USD
Current price
779.16 USD
Margin of safety
-1,024.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.31 % | 10.31 % | 11.31 % | 12.31 % | 13.31 % |
|---|---|---|---|---|---|
| 12.47 % | 75.92 | 61.53 | 49.68 | 39.75 | 31.32 |
| 13.47 % | 87.83 | 72.28 | 59.48 | 48.76 | 39.65 |
| 14.47 % | 99.73 | 83.03 | 69.28 | 57.76 | 47.97 |
| 15.47 % | 111.64 | 93.78 | 79.08 | 66.77 | 56.30 |
| 16.47 % | 123.54 | 104.53 | 88.88 | 75.77 | 64.63 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.31 %
Provider beta (1.61) 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).
