Data as of Sep 5, 2026
EPV per share
-10.66 USD
Current price
67.96 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 15.86 % | 0.91 | -8.94 | -15.98 | -21.26 | -25.37 |
| 16.86 % | 4.64 | -5.84 | -13.32 | -18.93 | -23.30 |
| 17.86 % | 8.37 | -2.73 | -10.66 | -16.60 | -21.22 |
| 18.86 % | 12.09 | 0.38 | -7.99 | -14.27 | -19.15 |
| 19.86 % | 15.82 | 3.48 | -5.33 | -11.94 | -17.08 |
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)
5.69 %
Provider beta (0.34) 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.
