Data as of Sep 5, 2026
EPV per share
-17.33 USD
Current price
120.39 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 % |
|---|---|---|---|---|---|
| 21.31 % | 9.98 | -10.83 | -25.70 | -36.85 | -45.52 |
| 22.31 % | 15.84 | -5.95 | -21.51 | -33.19 | -42.27 |
| 23.31 % | 21.70 | -1.07 | -17.33 | -29.53 | -39.01 |
| 24.31 % | 27.56 | 3.82 | -13.14 | -25.86 | -35.76 |
| 25.31 % | 33.42 | 8.70 | -8.96 | -22.20 | -32.50 |
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)
5.66 %
Provider beta (0.37) 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.
