Data as of Sep 5, 2026
EPV per share
-7.84 USD
Current price
40.96 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 % |
|---|---|---|---|---|---|
| 17.83 % | -1.18 | -6.58 | -10.43 | -13.33 | -15.58 |
| 18.83 % | 0.64 | -5.06 | -9.14 | -12.19 | -14.57 |
| 19.83 % | 2.46 | -3.55 | -7.84 | -11.06 | -13.56 |
| 20.83 % | 4.28 | -2.03 | -6.54 | -9.92 | -12.55 |
| 21.83 % | 6.09 | -0.52 | -5.24 | -8.78 | -11.54 |
Computed WACC (5.7 %) 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)
5.74 %
Provider beta (0.55) 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.
