Data as of Sep 5, 2026
EPV per share
16.79 USD
Current price
77.88 USD
Margin of safety
-363.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 10.00 % | 11.00 % | 12.00 % | 13.00 % | 14.00 % |
|---|---|---|---|---|---|
| -0.73 % | 8.89 | 9.19 | 9.43 | 9.64 | 9.82 |
| 0.27 % | 13.31 | 13.20 | 13.11 | 13.04 | 12.97 |
| 1.27 % | 17.72 | 17.21 | 16.79 | 16.43 | 16.13 |
| 2.27 % | 22.14 | 21.23 | 20.47 | 19.83 | 19.28 |
| 3.27 % | 26.55 | 25.24 | 24.15 | 23.22 | 22.43 |
Computed WACC (12.0 %) above the 12 % cap; the cap is applied when discounting the EPV (a very high WACC sinks the EPV disproportionately).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
12.00 %
Provider beta (2.53) 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).
