Data as of Sep 5, 2026
EPV per share
43.00 USD
Current price
290.20 USD
Margin of safety
-574.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.93 % | 10.93 % | 11.93 % | 12.93 % | 13.93 % |
|---|---|---|---|---|---|
| 28.18 % | 48.05 | 43.79 | 40.25 | 37.25 | 34.68 |
| 29.18 % | 49.70 | 45.29 | 41.62 | 38.52 | 35.86 |
| 30.18 % | 51.36 | 46.79 | 43.00 | 39.79 | 37.04 |
| 31.18 % | 53.01 | 48.29 | 44.37 | 41.06 | 38.21 |
| 32.18 % | 54.66 | 49.80 | 45.75 | 42.32 | 39.39 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.93 %
Provider beta (1.87) 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).
