Data as of Sep 5, 2026
EPV per share
108.97 USD
Current price
286.45 USD
Margin of safety
-162.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.00 % | 7.00 % | 8.00 % | 9.00 % | 10.00 % |
|---|---|---|---|---|---|
| 58.12 % | 136.80 | 119.07 | 105.76 | 95.41 | 87.14 |
| 59.12 % | 138.94 | 120.90 | 107.36 | 96.84 | 88.42 |
| 60.12 % | 141.08 | 122.73 | 108.97 | 98.26 | 89.70 |
| 61.12 % | 143.21 | 124.56 | 110.57 | 99.69 | 90.98 |
| 62.12 % | 145.35 | 126.39 | 112.17 | 101.11 | 92.26 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.27) 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).
