Data as of Sep 5, 2026
EPV per share
6.78 USD
Current price
32.10 USD
Margin of safety
-373.5 %
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 % |
|---|---|---|---|---|---|
| 23.27 % | 12.86 | 8.34 | 5.11 | 2.69 | 0.81 |
| 24.27 % | 14.02 | 9.31 | 5.95 | 3.42 | 1.46 |
| 25.27 % | 15.19 | 10.28 | 6.78 | 4.15 | 2.11 |
| 26.27 % | 16.35 | 11.25 | 7.61 | 4.88 | 2.75 |
| 27.27 % | 17.52 | 12.22 | 8.44 | 5.61 | 3.40 |
Computed WACC (6.6 %) 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)
6.59 %
Provider beta (0.55) 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.
