Data as of Sep 5, 2026
EPV per share
-3.70 USD
Current price
103.51 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 | 9.14 % | 10.14 % | 11.14 % | 12.14 % | 13.14 % |
|---|---|---|---|---|---|
| 13.46 % | -3.35 | -3.94 | -4.42 | -4.83 | -5.17 |
| 14.46 % | -2.91 | -3.54 | -4.06 | -4.49 | -4.86 |
| 15.46 % | -2.47 | -3.14 | -3.70 | -4.16 | -4.55 |
| 16.46 % | -2.03 | -2.74 | -3.33 | -3.83 | -4.24 |
| 17.46 % | -1.58 | -2.34 | -2.97 | -3.49 | -3.94 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.14 %
Provider beta (2.32) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
