Data as of Sep 5, 2026
EPV per share
68.51 USD
Current price
146.21 USD
Margin of safety
-113.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.69 % | 6.69 % | 7.69 % | 8.69 % | 9.69 % |
|---|---|---|---|---|---|
| 19.07 % | 86.13 | 71.70 | 61.02 | 52.80 | 46.28 |
| 20.07 % | 91.19 | 76.00 | 64.77 | 56.12 | 49.25 |
| 21.07 % | 96.25 | 80.31 | 68.51 | 59.43 | 52.22 |
| 22.07 % | 101.32 | 84.62 | 72.26 | 62.75 | 55.20 |
| 23.07 % | 106.38 | 88.92 | 76.01 | 66.06 | 58.17 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.69 %
Provider beta (0.38) 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).
