Data as of Sep 5, 2026
EPV per share
-3.33 USD
Current price
31.99 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 % |
|---|---|---|---|---|---|
| 11.95 % | -2.74 | -4.12 | -5.26 | -6.20 | -7.01 |
| 12.95 % | -1.57 | -3.07 | -4.30 | -5.32 | -6.19 |
| 13.95 % | -0.39 | -2.01 | -3.33 | -4.44 | -5.38 |
| 14.95 % | 0.78 | -0.95 | -2.37 | -3.56 | -4.56 |
| 15.95 % | 1.95 | 0.11 | -1.41 | -2.67 | -3.75 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.14 %
Provider beta (1.60) 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).
