Data as of Sep 5, 2026
EPV per share
36.74 USD
Current price
44.30 USD
Margin of safety
-20.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.24 % | 6.24 % | 7.24 % | 8.24 % | 9.24 % |
|---|---|---|---|---|---|
| 16.24 % | 47.80 | 38.33 | 31.47 | 26.27 | 22.20 |
| 17.24 % | 51.44 | 41.38 | 34.10 | 28.59 | 24.27 |
| 18.24 % | 55.08 | 44.44 | 36.74 | 30.91 | 26.34 |
| 19.24 % | 58.73 | 47.50 | 39.38 | 33.22 | 28.40 |
| 20.24 % | 62.37 | 50.56 | 42.01 | 35.54 | 30.47 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.24 %
Provider beta (0.35) 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.
