Data as of Sep 5, 2026
EPV per share
29.58 USD
Current price
41.09 USD
Margin of safety
-38.9 %
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 % |
|---|---|---|---|---|---|
| 13.52 % | 41.45 | 30.46 | 22.61 | 16.73 | 12.15 |
| 14.52 % | 46.32 | 34.52 | 26.10 | 19.77 | 14.86 |
| 15.52 % | 51.20 | 38.59 | 29.58 | 22.82 | 17.57 |
| 16.52 % | 56.08 | 42.65 | 33.06 | 25.87 | 20.28 |
| 17.52 % | 60.96 | 46.72 | 36.55 | 28.92 | 22.99 |
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)
6.16 %
Provider beta (-0.05) 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.
