Data as of Sep 5, 2026
EPV per share
-4.51 USD
Current price
82.93 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 26.79 % | 7.60 | -1.08 | -7.28 | -11.93 | -15.55 |
| 27.79 % | 9.54 | 0.54 | -5.89 | -10.72 | -14.47 |
| 28.79 % | 11.49 | 2.16 | -4.51 | -9.50 | -13.39 |
| 29.79 % | 13.43 | 3.78 | -3.12 | -8.29 | -12.31 |
| 30.79 % | 15.38 | 5.40 | -1.73 | -7.07 | -11.23 |
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)
6.41 %
Provider beta (0.65) 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.
