Data as of Sep 5, 2026
EPV per share
-0.84 USD
Current price
46.16 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 % |
|---|---|---|---|---|---|
| 16.49 % | 10.33 | 0.98 | -5.71 | -10.72 | -14.61 |
| 17.49 % | 13.73 | 3.81 | -3.28 | -8.59 | -12.72 |
| 18.49 % | 17.14 | 6.65 | -0.84 | -6.46 | -10.83 |
| 19.49 % | 20.54 | 9.48 | 1.59 | -4.34 | -8.94 |
| 20.49 % | 23.94 | 12.32 | 4.02 | -2.21 | -7.05 |
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)
5.48 %
Provider beta (0.45) 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.
