Data as of Sep 5, 2026
EPV per share
112.79 USD
Current price
203.16 USD
Margin of safety
-80.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.34 % | 6.34 % | 7.34 % | 8.34 % | 9.34 % |
|---|---|---|---|---|---|
| 26.41 % | 158.40 | 125.31 | 101.23 | 82.93 | 68.55 |
| 27.41 % | 166.35 | 132.00 | 107.01 | 88.02 | 73.09 |
| 28.41 % | 174.29 | 138.69 | 112.79 | 93.11 | 77.63 |
| 29.41 % | 182.24 | 145.38 | 118.57 | 98.19 | 82.18 |
| 30.41 % | 190.18 | 152.07 | 124.35 | 103.28 | 86.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.34 %
Provider beta (0.42) 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).
