Data as of Sep 5, 2026
EPV per share
559.55 CAD
Current price
3,034.05 CAD
Margin of safety
-442.2 %
Amounts in USD; per-share values and price in CAD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.46 % | 6.46 % | 7.46 % | 8.46 % | 9.46 % |
|---|---|---|---|---|---|
| 8.06 % | 626.72 | 506.68 | 418.82 | 351.74 | 298.84 |
| 9.06 % | 722.87 | 587.94 | 489.19 | 413.79 | 354.33 |
| 10.06 % | 819.02 | 669.20 | 559.55 | 475.83 | 409.82 |
| 11.06 % | 915.16 | 750.46 | 629.92 | 537.88 | 465.30 |
| 12.06 % | 1,011.31 | 831.72 | 700.28 | 599.92 | 520.79 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.46 %
Provider beta (0.69) 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 approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
