Data as of Sep 5, 2026
EPV per share
-17.38 USD
Current price
136.06 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 % |
|---|---|---|---|---|---|
| 11.01 % | 2.32 | -18.73 | -33.77 | -45.05 | -53.82 |
| 12.01 % | 13.79 | -9.17 | -25.57 | -37.88 | -47.44 |
| 13.01 % | 25.27 | 0.39 | -17.38 | -30.71 | -41.07 |
| 14.01 % | 36.74 | 9.95 | -9.18 | -23.54 | -34.70 |
| 15.01 % | 48.21 | 19.51 | -0.99 | -16.37 | -28.32 |
Computed WACC (5.8 %) 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)
5.79 %
Provider beta (0.40) 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.
