Data as of Sep 5, 2026
EPV per share
4.31 USD
Current price
45.82 USD
Margin of safety
-962.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 6.99 % | 7.24 | 1.25 | -3.03 | -6.24 | -8.74 |
| 7.99 % | 12.38 | 5.53 | 0.64 | -3.03 | -5.88 |
| 8.99 % | 17.52 | 9.82 | 4.31 | 0.19 | -3.02 |
| 9.99 % | 22.66 | 14.10 | 7.99 | 3.40 | -0.17 |
| 10.99 % | 27.80 | 18.39 | 11.66 | 6.61 | 2.69 |
Computed WACC (6.2 %) 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)
6.24 %
Provider beta (0.59) 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.
