Data as of Sep 5, 2026
EPV per share
-21.25 USD
Current price
58.80 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 % |
|---|---|---|---|---|---|
| 12.56 % | -3.95 | -20.72 | -32.69 | -41.68 | -48.66 |
| 13.56 % | 4.06 | -14.04 | -26.97 | -36.67 | -44.21 |
| 14.56 % | 12.07 | -7.37 | -21.25 | -31.66 | -39.76 |
| 15.56 % | 20.08 | -0.69 | -15.53 | -26.66 | -35.31 |
| 16.56 % | 28.09 | 5.98 | -9.81 | -21.65 | -30.86 |
Computed WACC (5.2 %) 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)
5.17 %
Provider beta (0.65) 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.
