Data as of Sep 5, 2026
EPV per share
-2.76 USD
Current price
25.87 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 | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 3.89 % | -3.73 | -5.72 | -7.15 | -8.21 | -9.04 |
| 4.89 % | -0.66 | -3.16 | -4.95 | -6.29 | -7.34 |
| 5.89 % | 2.41 | -0.60 | -2.76 | -4.37 | -5.63 |
| 6.89 % | 5.49 | 1.96 | -0.56 | -2.45 | -3.93 |
| 7.89 % | 8.56 | 4.52 | 1.63 | -0.54 | -2.22 |
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)
6.18 %
Provider beta (0.08) 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.
