Data as of Sep 5, 2026
EPV per share
34.50 USD
Current price
26.36 USD
Margin of safety
+23.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.21 % | 6.21 % | 7.21 % | 8.21 % | 9.21 % |
|---|---|---|---|---|---|
| 28.88 % | 46.89 | 38.12 | 31.78 | 26.98 | 23.23 |
| 29.88 % | 48.78 | 39.70 | 33.14 | 28.18 | 24.30 |
| 30.88 % | 50.66 | 41.28 | 34.50 | 29.38 | 25.36 |
| 31.88 % | 52.55 | 42.86 | 35.86 | 30.57 | 26.43 |
| 32.88 % | 54.43 | 44.44 | 37.23 | 31.77 | 27.50 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.21 %
Provider beta (0.34) 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.
