Data as of Sep 5, 2026
EPV per share
9.34 USD
Current price
18.75 USD
Margin of safety
-100.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.15 % | 6.15 % | 7.15 % | 8.15 % | 9.15 % |
|---|---|---|---|---|---|
| 14.26 % | 12.20 | 9.60 | 7.73 | 6.31 | 5.20 |
| 15.26 % | 13.33 | 10.54 | 8.54 | 7.02 | 5.84 |
| 16.26 % | 14.45 | 11.48 | 9.34 | 7.73 | 6.47 |
| 17.26 % | 15.57 | 12.42 | 10.15 | 8.44 | 7.10 |
| 18.26 % | 16.70 | 13.36 | 10.96 | 9.15 | 7.73 |
The normalized EBIT margin comes from only 5 financial year(s) (2021–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.15 %
Provider beta (0.43) 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.
