Data as of Sep 5, 2026
EPV per share
127.58 USD
Current price
1,225.96 USD
Margin of safety
-860.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| 21.92 % | 137.79 | 127.55 | 119.02 | 111.80 | 105.61 |
| 22.92 % | 142.93 | 132.22 | 123.30 | 115.75 | 109.28 |
| 23.92 % | 148.07 | 136.90 | 127.58 | 119.70 | 112.95 |
| 24.92 % | 153.21 | 141.57 | 131.87 | 123.66 | 116.62 |
| 25.92 % | 158.35 | 146.24 | 136.15 | 127.61 | 120.29 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
12.00 %
Provider beta (1.69) 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).
