Data as of Sep 5, 2026
EPV per share
11.58 USD
Current price
16.11 USD
Margin of safety
-39.1 %
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 % |
|---|---|---|---|---|---|
| 8.82 % | 15.30 | 10.29 | 6.72 | 4.04 | 1.95 |
| 9.82 % | 18.70 | 13.13 | 9.15 | 6.16 | 3.84 |
| 10.82 % | 22.10 | 15.97 | 11.58 | 8.29 | 5.73 |
| 11.82 % | 25.51 | 18.80 | 14.01 | 10.42 | 7.62 |
| 12.82 % | 28.91 | 21.64 | 16.44 | 12.55 | 9.52 |
Computed WACC (5.7 %) 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)
5.66 %
Provider beta (-0.05) 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.
