Data as of Sep 5, 2026
EPV per share
69.58 USD
Current price
168.10 USD
Margin of safety
-141.6 %
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 % |
|---|---|---|---|---|---|
| 21.41 % | 84.53 | 72.67 | 63.76 | 56.84 | 51.30 |
| 22.41 % | 88.41 | 75.99 | 66.67 | 59.43 | 53.63 |
| 23.41 % | 92.29 | 79.32 | 69.58 | 62.01 | 55.96 |
| 24.41 % | 96.17 | 82.64 | 72.49 | 64.60 | 58.29 |
| 25.41 % | 100.05 | 85.97 | 75.40 | 67.19 | 60.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.55) 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).
