Data as of Sep 5, 2026
EPV per share
-21.93 USD
Current price
107.02 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 % |
|---|---|---|---|---|---|
| 12.21 % | -13.76 | -21.83 | -27.59 | -31.91 | -35.27 |
| 13.21 % | -9.80 | -18.52 | -24.76 | -29.43 | -33.07 |
| 14.21 % | -5.83 | -15.22 | -21.93 | -26.96 | -30.87 |
| 15.21 % | -1.87 | -11.92 | -19.10 | -24.48 | -28.67 |
| 16.21 % | 2.09 | -8.62 | -16.27 | -22.00 | -26.46 |
Computed WACC (6.2 %) 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)
6.17 %
Provider beta (0.49) 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.
