Data as of Sep 5, 2026
EPV per share
135.83 USD
Current price
256.09 USD
Margin of safety
-88.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.00 % | 7.00 % | 8.00 % | 9.00 % | 10.00 % |
|---|---|---|---|---|---|
| 13.51 % | 157.21 | 135.23 | 118.74 | 105.92 | 95.66 |
| 14.51 % | 168.60 | 145.00 | 127.29 | 113.52 | 102.50 |
| 15.51 % | 180.00 | 154.76 | 135.83 | 121.11 | 109.33 |
| 16.51 % | 191.39 | 164.52 | 144.38 | 128.71 | 116.17 |
| 17.51 % | 202.78 | 174.29 | 152.92 | 136.30 | 123.00 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.30) 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).
