Data as of Sep 5, 2026
EPV per share
51.95 USD
Current price
97.60 USD
Margin of safety
-87.9 %
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 % |
|---|---|---|---|---|---|
| 1.46 % | 12.83 | 3.38 | -3.37 | -8.43 | -12.37 |
| 2.46 % | 51.56 | 35.65 | 24.29 | 15.77 | 9.14 |
| 3.46 % | 90.29 | 67.92 | 51.95 | 39.97 | 30.66 |
| 4.46 % | 129.01 | 100.20 | 79.62 | 64.18 | 52.17 |
| 5.46 % | 167.74 | 132.47 | 107.28 | 88.38 | 73.69 |
Computed WACC (6.3 %) 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)
6.29 %
Provider beta (0.60) 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.
