Data as of Sep 5, 2026
EPV per share
37.06 USD
Current price
122.63 USD
Margin of safety
-230.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.84 % | 6.84 % | 7.84 % | 8.84 % | 9.84 % |
|---|---|---|---|---|---|
| 15.82 % | 43.68 | 37.66 | 33.18 | 29.72 | 26.95 |
| 16.82 % | 46.28 | 39.89 | 35.12 | 31.44 | 28.50 |
| 17.82 % | 48.88 | 42.11 | 37.06 | 33.15 | 30.04 |
| 18.82 % | 51.48 | 44.33 | 39.00 | 34.87 | 31.59 |
| 19.82 % | 54.09 | 46.55 | 40.94 | 36.59 | 33.13 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.84 %
Provider beta (0.50) 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).
