Data as of Sep 5, 2026
EPV per share
83.84 USD
Current price
65.17 USD
Margin of safety
+22.3 %
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 % |
|---|---|---|---|---|---|
| 8.46 % | 98.83 | 77.46 | 62.19 | 50.74 | 41.84 |
| 9.46 % | 113.98 | 90.08 | 73.02 | 60.21 | 50.26 |
| 10.46 % | 129.13 | 102.71 | 83.84 | 69.69 | 58.68 |
| 11.46 % | 144.28 | 115.34 | 94.66 | 79.16 | 67.09 |
| 12.46 % | 159.44 | 127.96 | 105.49 | 88.63 | 75.51 |
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)
6.39 %
Provider beta (0.35) 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.
