Data as of Sep 5, 2026
EPV per share
628.22 USD
Current price
823.82 USD
Margin of safety
-31.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.91 % | 6.91 % | 7.91 % | 8.91 % | 9.91 % |
|---|---|---|---|---|---|
| 34.72 % | 779.43 | 675.13 | 597.18 | 536.73 | 488.47 |
| 35.72 % | 800.20 | 692.89 | 612.70 | 550.50 | 500.86 |
| 36.72 % | 820.97 | 710.65 | 628.22 | 564.28 | 513.24 |
| 37.72 % | 841.73 | 728.41 | 643.74 | 578.06 | 525.63 |
| 38.72 % | 862.50 | 746.18 | 659.25 | 591.84 | 538.02 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.91 %
Provider beta (0.19) 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).
