Data as of Sep 5, 2026
EPV per share
104.40 USD
Current price
234.09 USD
Margin of safety
-124.2 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.17 % | 10.17 % | 11.17 % | 12.17 % | 13.17 % |
|---|---|---|---|---|---|
| 12.76 % | 111.21 | 97.92 | 87.01 | 77.89 | 70.15 |
| 13.76 % | 121.80 | 107.47 | 95.70 | 85.87 | 77.53 |
| 14.76 % | 132.40 | 117.02 | 104.40 | 93.86 | 84.91 |
| 15.76 % | 142.99 | 126.58 | 113.10 | 101.84 | 92.29 |
| 16.76 % | 153.59 | 136.13 | 121.80 | 109.82 | 99.67 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.17 %
Provider beta (1.53) 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).
