Data as of Sep 5, 2026
EPV per share
32.67 USD
Current price
57.94 USD
Margin of safety
-77.3 %
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 % |
|---|---|---|---|---|---|
| 0.24 % | -12.52 | -13.84 | -14.79 | -15.50 | -16.05 |
| 1.24 % | 20.71 | 13.84 | 8.94 | 5.27 | 2.41 |
| 2.24 % | 53.93 | 41.53 | 32.67 | 26.03 | 20.86 |
| 3.24 % | 87.15 | 69.21 | 56.40 | 46.79 | 39.32 |
| 4.24 % | 120.37 | 96.90 | 80.13 | 67.56 | 57.78 |
Computed WACC (6.4 %) 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)
6.38 %
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.
