Data as of Sep 5, 2026
EPV per share
15.23 USD
Current price
31.89 USD
Margin of safety
-109.4 %
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 % |
|---|---|---|---|---|---|
| 18.35 % | 22.14 | 16.60 | 12.64 | 9.67 | 7.36 |
| 19.35 % | 23.95 | 18.11 | 13.93 | 10.80 | 8.37 |
| 20.35 % | 25.76 | 19.62 | 15.23 | 11.94 | 9.38 |
| 21.35 % | 27.57 | 21.13 | 16.52 | 13.07 | 10.38 |
| 22.35 % | 29.38 | 22.64 | 17.82 | 14.20 | 11.39 |
Computed WACC (6.8 %) 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)
6.83 %
Provider beta (0.41) 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.
