Data as of Sep 5, 2026
EPV per share
63.30 USD
Current price
209.70 USD
Margin of safety
-231.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.90 % | 6.90 % | 7.90 % | 8.90 % | 9.90 % |
|---|---|---|---|---|---|
| 18.30 % | 75.23 | 65.15 | 57.63 | 51.79 | 47.13 |
| 19.30 % | 79.04 | 68.40 | 60.46 | 54.31 | 49.40 |
| 20.30 % | 82.84 | 71.65 | 63.30 | 56.83 | 51.66 |
| 21.30 % | 86.64 | 74.91 | 66.14 | 59.35 | 53.93 |
| 22.30 % | 90.44 | 78.16 | 68.98 | 61.87 | 56.19 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.90 %
Provider beta (0.64) 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).
