Data as of Sep 4, 2026
EPV per share
0.34 USD
Current price
67.92 USD
Margin of safety
-20,147.2 %
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 % |
|---|---|---|---|---|---|
| 19.35 % | 12.41 | 2.91 | -3.87 | -8.96 | -12.92 |
| 20.35 % | 15.36 | 5.37 | -1.77 | -7.12 | -11.28 |
| 21.35 % | 18.30 | 7.82 | 0.34 | -5.28 | -9.65 |
| 22.35 % | 21.25 | 10.28 | 2.44 | -3.44 | -8.01 |
| 23.35 % | 24.20 | 12.73 | 4.54 | -1.60 | -6.37 |
Computed WACC (6.3 %) 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)
6.33 %
Provider beta (0.54) 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.
