Data as of Sep 5, 2026
EPV per share
34.85 USD
Current price
217.44 USD
Margin of safety
-523.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.99 % | 10.99 % | 11.99 % | 12.99 % | 13.99 % |
|---|---|---|---|---|---|
| 51.25 % | 40.25 | 36.59 | 33.55 | 30.97 | 28.76 |
| 52.25 % | 41.03 | 37.30 | 34.20 | 31.57 | 29.32 |
| 53.25 % | 41.81 | 38.02 | 34.85 | 32.18 | 29.88 |
| 54.25 % | 42.60 | 38.73 | 35.51 | 32.78 | 30.44 |
| 55.25 % | 43.38 | 39.44 | 36.16 | 33.38 | 31.00 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.99 %
Provider beta (2.22) 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).
