Data as of Sep 5, 2026
EPV per share
5.22 USD
Current price
153.41 USD
Margin of safety
-2,838.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.99 % | 10.99 % | 11.99 % | 12.99 % | 13.99 % |
|---|---|---|---|---|---|
| -1.08 % | 3.78 | 3.86 | 3.92 | 3.97 | 4.02 |
| -0.08 % | 4.56 | 4.57 | 4.57 | 4.57 | 4.58 |
| 0.92 % | 5.34 | 5.27 | 5.22 | 5.17 | 5.14 |
| 1.92 % | 6.12 | 5.98 | 5.87 | 5.78 | 5.69 |
| 2.92 % | 6.90 | 6.69 | 6.52 | 6.38 | 6.25 |
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)
11.99 %
Provider beta (2.59) 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).
