Data as of Sep 5, 2026
EPV per share
-13.50 USD
Current price
43.83 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 % |
|---|---|---|---|---|---|
| 12.55 % | -6.34 | -13.28 | -18.24 | -21.96 | -24.86 |
| 13.55 % | -3.02 | -10.52 | -15.87 | -19.89 | -23.01 |
| 14.55 % | 0.30 | -7.75 | -13.50 | -17.81 | -21.17 |
| 15.55 % | 3.62 | -4.99 | -11.13 | -15.74 | -19.32 |
| 16.55 % | 6.94 | -2.22 | -8.76 | -13.66 | -17.48 |
Computed WACC (5.5 %) 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)
5.46 %
Provider beta (0.40) 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.
