Data as of Sep 5, 2026
EPV per share
17.82 USD
Current price
72.65 USD
Margin of safety
-307.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.35 % | 10.35 % | 11.35 % | 12.35 % | 13.35 % |
|---|---|---|---|---|---|
| 14.95 % | 19.23 | 17.17 | 15.47 | 14.04 | 12.83 |
| 15.95 % | 20.66 | 18.46 | 16.64 | 15.12 | 13.83 |
| 16.95 % | 22.09 | 19.75 | 17.82 | 16.21 | 14.83 |
| 17.95 % | 23.52 | 21.04 | 19.00 | 17.29 | 15.83 |
| 18.95 % | 24.95 | 22.33 | 20.18 | 18.37 | 16.83 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.35 %
Provider beta (2.02) 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).
