Data as of Sep 5, 2026
EPV per share
13.04 USD
Current price
48.08 USD
Margin of safety
-268.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.38 % | 6.38 % | 7.38 % | 8.38 % | 9.38 % |
|---|---|---|---|---|---|
| 10.95 % | 16.15 | 12.61 | 10.03 | 8.06 | 6.51 |
| 11.95 % | 18.22 | 14.35 | 11.53 | 9.39 | 7.70 |
| 12.95 % | 20.28 | 16.09 | 13.04 | 10.71 | 8.88 |
| 13.95 % | 22.34 | 17.83 | 14.54 | 12.04 | 10.07 |
| 14.95 % | 24.41 | 19.57 | 16.05 | 13.36 | 11.25 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.38 %
Provider beta (0.57) 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.
