Data as of Sep 5, 2026
EPV per share
13.06 USD
Current price
81.52 USD
Margin of safety
-524.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 21.95 % | 35.40 | 18.53 | 6.47 | -2.57 | -9.60 |
| 22.95 % | 40.02 | 22.37 | 9.77 | 0.32 | -7.03 |
| 23.95 % | 44.63 | 26.22 | 13.06 | 3.20 | -4.47 |
| 24.95 % | 49.24 | 30.06 | 16.36 | 6.08 | -1.91 |
| 25.95 % | 53.86 | 33.91 | 19.66 | 8.97 | 0.65 |
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)
6.24 %
Provider beta (0.52) 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.
