Data as of Sep 5, 2026
EPV per share
71.90 USD
Current price
252.02 USD
Margin of safety
-250.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.43 % | 6.43 % | 7.43 % | 8.43 % | 9.43 % |
|---|---|---|---|---|---|
| 1.52 % | 23.39 | 12.54 | 4.61 | -1.44 | -6.20 |
| 2.52 % | 69.41 | 51.41 | 38.25 | 28.22 | 20.31 |
| 3.52 % | 115.43 | 90.28 | 71.90 | 57.87 | 46.82 |
| 4.52 % | 161.46 | 129.15 | 105.54 | 87.52 | 73.33 |
| 5.52 % | 207.48 | 168.02 | 139.18 | 117.17 | 99.84 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.43 %
Provider beta (0.69) 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).
