Data as of Sep 5, 2026
EPV per share
37.73 USD
Current price
26.30 USD
Margin of safety
+30.3 %
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 % |
|---|---|---|---|---|---|
| 16.03 % | 53.14 | 40.07 | 30.74 | 23.73 | 18.29 |
| 17.03 % | 58.03 | 44.15 | 34.23 | 26.79 | 21.01 |
| 18.03 % | 62.93 | 48.23 | 37.73 | 29.85 | 23.73 |
| 19.03 % | 67.82 | 52.30 | 41.22 | 32.91 | 26.44 |
| 20.03 % | 72.71 | 56.38 | 44.72 | 35.97 | 29.16 |
Computed WACC (6.0 %) 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)
6.04 %
Provider beta (0.65) 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 not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
