Data as of Sep 5, 2026
EPV per share
66.83 USD
Current price
166.61 USD
Margin of safety
-149.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.46 % | 10.46 % | 11.46 % | 12.46 % | 13.46 % |
|---|---|---|---|---|---|
| 23.39 % | 75.60 | 67.54 | 60.88 | 55.30 | 50.54 |
| 24.39 % | 79.20 | 70.80 | 63.86 | 58.03 | 53.07 |
| 25.39 % | 82.81 | 74.06 | 66.83 | 60.77 | 55.61 |
| 26.39 % | 86.41 | 77.32 | 69.81 | 63.51 | 58.14 |
| 27.39 % | 90.02 | 80.58 | 72.78 | 66.24 | 60.67 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.46 %
Provider beta (1.66) 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).
