Data as of Sep 5, 2026
EPV per share
98.47 USD
Current price
307.62 USD
Margin of safety
-212.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.83 % | 6.83 % | 7.83 % | 8.83 % | 9.83 % |
|---|---|---|---|---|---|
| 21.34 % | 119.14 | 102.83 | 90.69 | 81.30 | 73.82 |
| 22.34 % | 124.36 | 107.29 | 94.58 | 84.74 | 76.91 |
| 23.34 % | 129.58 | 111.75 | 98.47 | 88.19 | 80.01 |
| 24.34 % | 134.80 | 116.20 | 102.35 | 91.64 | 83.11 |
| 25.34 % | 140.03 | 120.66 | 106.24 | 95.09 | 86.20 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.83 %
Provider beta (0.42) 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).
