Data as of Sep 5, 2026
EPV per share
18.39 USD
Current price
21.99 USD
Margin of safety
-19.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.05 % | 6.05 % | 7.05 % | 8.05 % | 9.05 % |
|---|---|---|---|---|---|
| 8.59 % | 21.35 | 17.16 | 14.16 | 11.91 | 10.16 |
| 9.59 % | 24.30 | 19.62 | 16.28 | 13.76 | 11.80 |
| 10.59 % | 27.25 | 22.08 | 18.39 | 15.61 | 13.44 |
| 11.59 % | 30.19 | 24.54 | 20.50 | 17.46 | 15.09 |
| 12.59 % | 33.14 | 27.00 | 22.61 | 19.30 | 16.73 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.05 %
Provider beta (0.33) 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.
