Data as of Sep 5, 2026
EPV per share
5.61 USD
Current price
33.10 USD
Margin of safety
-489.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.04 % | 10.04 % | 11.04 % | 12.04 % | 13.04 % |
|---|---|---|---|---|---|
| 18.61 % | 7.95 | 5.45 | 3.40 | 1.69 | 0.25 |
| 19.61 % | 9.30 | 6.67 | 4.51 | 2.71 | 1.18 |
| 20.61 % | 10.65 | 7.88 | 5.61 | 3.72 | 2.12 |
| 21.61 % | 12.00 | 9.10 | 6.72 | 4.73 | 3.06 |
| 22.61 % | 13.35 | 10.31 | 7.82 | 5.75 | 3.99 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.04 %
Provider beta (1.57) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
