Data as of Sep 5, 2026
EPV per share
-11.26 USD
Current price
39.47 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 % |
|---|---|---|---|---|---|
| 14.82 % | -5.76 | -10.60 | -14.06 | -16.66 | -18.68 |
| 15.82 % | -3.79 | -8.97 | -12.66 | -15.43 | -17.59 |
| 16.82 % | -1.83 | -7.33 | -11.26 | -14.21 | -16.50 |
| 17.82 % | 0.13 | -5.70 | -9.86 | -12.98 | -15.41 |
| 18.82 % | 2.09 | -4.06 | -8.46 | -11.75 | -14.32 |
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)
5.70 %
Provider beta (0.46) 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.
