Data as of Sep 5, 2026
EPV per share
40.77 USD
Current price
89.63 USD
Margin of safety
-119.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.51 % | 6.51 % | 7.51 % | 8.51 % | 9.51 % |
|---|---|---|---|---|---|
| 19.06 % | 52.27 | 42.94 | 36.10 | 30.87 | 26.74 |
| 20.06 % | 55.45 | 45.64 | 38.44 | 32.93 | 28.58 |
| 21.06 % | 58.63 | 48.33 | 40.77 | 34.99 | 30.42 |
| 22.06 % | 61.82 | 51.02 | 43.11 | 37.05 | 32.27 |
| 23.06 % | 65.00 | 53.72 | 45.44 | 39.11 | 34.11 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.51 %
Provider beta (0.33) 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.
