Data as of Sep 5, 2026
EPV per share
15.91 USD
Current price
66.92 USD
Margin of safety
-320.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 10.44 % | 21.68 | 15.22 | 10.60 | 7.14 | 4.45 |
| 11.44 % | 25.39 | 18.31 | 13.25 | 9.46 | 6.51 |
| 12.44 % | 29.11 | 21.41 | 15.91 | 11.78 | 8.58 |
| 13.44 % | 32.82 | 24.50 | 18.56 | 14.10 | 10.64 |
| 14.44 % | 36.53 | 27.60 | 21.21 | 16.43 | 12.70 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Computed WACC (6.9 %) 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)
6.86 %
Provider beta (0.23) 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.
