Data as of Sep 5, 2026
EPV per share
17.34 USD
Current price
115.49 USD
Margin of safety
-566.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.98 % | 9.98 % | 10.98 % | 11.98 % | 12.98 % |
|---|---|---|---|---|---|
| 16.92 % | 20.35 | 16.82 | 13.93 | 11.53 | 9.49 |
| 17.92 % | 22.43 | 18.69 | 15.63 | 13.09 | 10.93 |
| 18.92 % | 24.52 | 20.57 | 17.34 | 14.65 | 12.37 |
| 19.92 % | 26.60 | 22.44 | 19.04 | 16.21 | 13.81 |
| 20.92 % | 28.68 | 24.31 | 20.74 | 17.77 | 15.25 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
10.98 %
Provider beta (1.62) 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).
