Data as of Sep 5, 2026
EPV per share
91.41 USD
Current price
369.93 USD
Margin of safety
-304.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.00 % | 7.00 % | 8.00 % | 9.00 % | 10.00 % |
|---|---|---|---|---|---|
| 76.66 % | 118.23 | 101.60 | 89.13 | 79.43 | 71.67 |
| 77.66 % | 119.74 | 102.90 | 90.27 | 80.44 | 72.58 |
| 78.66 % | 121.26 | 104.20 | 91.41 | 81.45 | 73.49 |
| 79.66 % | 122.78 | 105.50 | 92.54 | 82.47 | 74.40 |
| 80.66 % | 124.30 | 106.80 | 93.68 | 83.48 | 75.31 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.63) 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).
