Data as of Sep 5, 2026
EPV per share
197.03 USD
Current price
292.42 USD
Margin of safety
-48.4 %
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 % |
|---|---|---|---|---|---|
| 5.55 % | 199.57 | 160.39 | 131.88 | 110.21 | 93.18 |
| 6.55 % | 244.34 | 198.10 | 164.45 | 138.88 | 118.78 |
| 7.55 % | 289.11 | 235.81 | 197.03 | 167.54 | 144.38 |
| 8.55 % | 333.88 | 273.52 | 229.60 | 196.21 | 169.97 |
| 9.55 % | 378.65 | 311.23 | 262.17 | 224.88 | 195.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.34 %
Provider beta (0.24) 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).
