Data as of Sep 5, 2026
EPV per share
34.37 USD
Current price
335.46 USD
Margin of safety
-876.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.97 % | 10.97 % | 11.97 % | 12.97 % | 13.97 % |
|---|---|---|---|---|---|
| 20.99 % | 37.61 | 34.24 | 31.43 | 29.06 | 27.02 |
| 21.99 % | 39.38 | 35.84 | 32.90 | 30.41 | 28.28 |
| 22.99 % | 41.14 | 37.45 | 34.37 | 31.77 | 29.54 |
| 23.99 % | 42.91 | 39.05 | 35.84 | 33.12 | 30.80 |
| 24.99 % | 44.67 | 40.65 | 37.31 | 34.48 | 32.05 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.97 %
Provider beta (1.79) 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).
