Data as of Sep 5, 2026
EPV per share
20.37 USD
Current price
88.00 USD
Margin of safety
-331.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.66 % | 6.66 % | 7.66 % | 8.66 % | 9.66 % |
|---|---|---|---|---|---|
| 22.92 % | 27.36 | 22.02 | 18.08 | 15.05 | 12.64 |
| 23.92 % | 28.91 | 23.34 | 19.23 | 16.06 | 13.55 |
| 24.92 % | 30.46 | 24.66 | 20.37 | 17.08 | 14.46 |
| 25.92 % | 32.01 | 25.98 | 21.52 | 18.09 | 15.37 |
| 26.92 % | 33.56 | 27.30 | 22.67 | 19.10 | 16.28 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.66 %
Provider beta (0.34) 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).
