Data as of Sep 5, 2026
EPV per share
-0.78 USD
Current price
25.48 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 % |
|---|---|---|---|---|---|
| 3.42 % | -2.39 | -4.41 | -5.86 | -6.94 | -7.78 |
| 4.42 % | 1.16 | -1.45 | -3.32 | -4.72 | -5.81 |
| 5.42 % | 4.71 | 1.51 | -0.78 | -2.50 | -3.84 |
| 6.42 % | 8.26 | 4.46 | 1.75 | -0.28 | -1.87 |
| 7.42 % | 11.81 | 7.42 | 4.29 | 1.94 | 0.11 |
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)
6.19 %
Provider beta (0.60) 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.
