Data as of Sep 5, 2026
EPV per share
5.43 USD
Current price
88.97 USD
Margin of safety
-1,539.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.34 % | 10.34 % | 11.34 % | 12.34 % | 13.34 % |
|---|---|---|---|---|---|
| 14.77 % | 6.23 | 5.03 | 4.05 | 3.23 | 2.53 |
| 15.77 % | 7.06 | 5.79 | 4.74 | 3.86 | 3.11 |
| 16.77 % | 7.90 | 6.54 | 5.43 | 4.49 | 3.70 |
| 17.77 % | 8.73 | 7.30 | 6.11 | 5.12 | 4.28 |
| 18.77 % | 9.57 | 8.05 | 6.80 | 5.76 | 4.87 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.34 %
Provider beta (2.24) outside the sanity band [0.70, 1.50]; capped to 1.50 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).
