Data as of Sep 5, 2026
EPV per share
-15.38 USD
Current price
122.96 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 % |
|---|---|---|---|---|---|
| 16.74 % | 3.15 | -12.26 | -23.27 | -31.53 | -37.95 |
| 17.74 % | 8.67 | -7.66 | -19.33 | -28.08 | -34.89 |
| 18.74 % | 14.20 | -3.06 | -15.38 | -24.63 | -31.82 |
| 19.74 % | 19.72 | 1.55 | -11.44 | -21.17 | -28.75 |
| 20.74 % | 25.25 | 6.15 | -7.49 | -17.72 | -25.68 |
Computed WACC (5.9 %) 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)
5.93 %
Provider beta (0.51) 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.
