Data as of Sep 5, 2026
EPV per share
170.87 USD
Current price
547.65 USD
Margin of safety
-220.5 %
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 % |
|---|---|---|---|---|---|
| 27.38 % | 206.12 | 180.32 | 160.98 | 145.94 | 133.90 |
| 28.38 % | 212.71 | 185.97 | 165.93 | 150.33 | 137.86 |
| 29.38 % | 219.30 | 191.62 | 170.87 | 154.73 | 141.81 |
| 30.38 % | 225.89 | 197.28 | 175.81 | 159.12 | 145.77 |
| 31.38 % | 232.49 | 202.93 | 180.76 | 163.52 | 149.72 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.00 %
Provider beta (0.31) 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).
