Data as of Sep 5, 2026
EPV per share
-7.40 USD
Current price
106.09 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 19.31 % | 9.85 | -3.73 | -13.42 | -20.69 | -26.34 |
| 20.31 % | 14.06 | -0.21 | -10.41 | -18.05 | -24.00 |
| 21.31 % | 18.28 | 3.30 | -7.40 | -15.42 | -21.66 |
| 22.31 % | 22.49 | 6.81 | -4.39 | -12.78 | -19.32 |
| 23.31 % | 26.71 | 10.33 | -1.37 | -10.15 | -16.98 |
Computed WACC (6.0 %) below the 7 % floor; the floor is applied when discounting the EPV (it avoids a disproportionate value).
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
5.96 %
Provider beta (0.48) 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 approximated with the 'net interest and non-operating' residual (EBT−EBIT) of the last financial year; it is not an isolated interest line (it also includes FX and equity-method results), so it is an estimate.
