Data as of Sep 5, 2026
EPV per share
11.88 USD
Current price
30.46 USD
Margin of safety
-156.5 %
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 % |
|---|---|---|---|---|---|
| 3.05 % | 7.21 | 2.96 | -0.08 | -2.36 | -4.13 |
| 4.05 % | 15.58 | 9.93 | 5.90 | 2.87 | 0.52 |
| 5.05 % | 23.95 | 16.91 | 11.88 | 8.10 | 5.17 |
| 6.05 % | 32.32 | 23.88 | 17.85 | 13.34 | 9.82 |
| 7.05 % | 40.69 | 30.85 | 23.83 | 18.57 | 14.47 |
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)
5.96 %
Provider beta (0.42) 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.
