Data as of Sep 5, 2026
EPV per share
11.37 USD
Current price
44.99 USD
Margin of safety
-295.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.98 % | 6.98 % | 7.98 % | 8.98 % | 9.98 % |
|---|---|---|---|---|---|
| 28.27 % | 14.03 | 12.10 | 10.66 | 9.54 | 8.64 |
| 29.27 % | 14.50 | 12.51 | 11.02 | 9.86 | 8.93 |
| 30.27 % | 14.98 | 12.92 | 11.37 | 10.17 | 9.21 |
| 31.27 % | 15.45 | 13.32 | 11.73 | 10.49 | 9.50 |
| 32.27 % | 15.93 | 13.73 | 12.08 | 10.80 | 9.78 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.98 %
Provider beta (0.52) 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 not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
