Data as of Sep 5, 2026
EPV per share
21.61 USD
Current price
356.09 USD
Margin of safety
-1,547.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.97 % | 10.97 % | 11.97 % | 12.97 % | 13.97 % |
|---|---|---|---|---|---|
| 5.63 % | 20.22 | 19.24 | 18.42 | 17.73 | 17.13 |
| 6.63 % | 22.14 | 20.98 | 20.02 | 19.20 | 18.50 |
| 7.63 % | 24.06 | 22.72 | 21.61 | 20.67 | 19.87 |
| 8.63 % | 25.97 | 24.46 | 23.21 | 22.15 | 21.24 |
| 9.63 % | 27.89 | 26.21 | 24.81 | 23.62 | 22.60 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.97 %
Provider beta (1.83) 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).
