Data as of Sep 5, 2026
EPV per share
270.70 USD
Current price
532.91 USD
Margin of safety
-96.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.42 % | 6.42 % | 7.42 % | 8.42 % | 9.42 % |
|---|---|---|---|---|---|
| 9.27 % | 314.29 | 253.56 | 209.20 | 175.37 | 148.72 |
| 10.27 % | 356.38 | 289.10 | 239.95 | 202.47 | 172.94 |
| 11.27 % | 398.47 | 324.64 | 270.70 | 229.57 | 197.17 |
| 12.27 % | 440.56 | 360.18 | 301.45 | 256.67 | 221.39 |
| 13.27 % | 482.66 | 395.71 | 332.20 | 283.77 | 245.61 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.42 %
Provider beta (-0.11) 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).
