Data as of Sep 5, 2026
EPV per share
-6.42 USD
Current price
55.59 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 | 5.11 % | 6.11 % | 7.11 % | 8.11 % | 9.11 % |
|---|---|---|---|---|---|
| 2.29 % | -7.93 | -8.64 | -9.16 | -9.54 | -9.85 |
| 3.29 % | -6.03 | -7.05 | -7.79 | -8.34 | -8.78 |
| 4.29 % | -4.12 | -5.46 | -6.42 | -7.14 | -7.71 |
| 5.29 % | -2.22 | -3.87 | -5.05 | -5.95 | -6.64 |
| 6.29 % | -0.32 | -2.28 | -3.68 | -4.75 | -5.57 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.11 %
Provider beta (0.58) 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.
