Data as of Sep 5, 2026
EPV per share
52.86 USD
Current price
176.82 USD
Margin of safety
-234.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.01 % | 10.01 % | 11.01 % | 12.01 % | 13.01 % |
|---|---|---|---|---|---|
| 12.51 % | 54.74 | 51.04 | 48.01 | 45.48 | 43.34 |
| 13.51 % | 57.71 | 53.71 | 50.43 | 47.70 | 45.39 |
| 14.51 % | 60.67 | 56.37 | 52.86 | 49.93 | 47.45 |
| 15.51 % | 63.63 | 59.04 | 55.28 | 52.15 | 49.50 |
| 16.51 % | 66.59 | 61.71 | 57.71 | 54.37 | 51.55 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.01 %
Provider beta (3.36) 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).
