Data as of Sep 5, 2026
EPV per share
29.69 USD
Current price
54.26 USD
Margin of safety
-82.8 %
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 % |
|---|---|---|---|---|---|
| 13.72 % | 39.68 | 30.51 | 23.96 | 19.04 | 15.22 |
| 14.72 % | 43.69 | 33.85 | 26.82 | 21.55 | 17.45 |
| 15.72 % | 47.70 | 37.19 | 29.69 | 24.06 | 19.68 |
| 16.72 % | 51.71 | 40.54 | 32.55 | 26.56 | 21.91 |
| 17.72 % | 55.73 | 43.88 | 35.42 | 29.07 | 24.14 |
Computed WACC (7.0 %) 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)
6.98 %
Provider beta (0.63) 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.
