Data as of Sep 5, 2026
EPV per share
68.70 USD
Current price
86.09 USD
Margin of safety
-25.3 %
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 % |
|---|---|---|---|---|---|
| 10.69 % | 82.48 | 67.38 | 56.59 | 48.49 | 42.20 |
| 11.69 % | 90.96 | 74.44 | 62.64 | 53.79 | 46.91 |
| 12.69 % | 99.44 | 81.51 | 68.70 | 59.09 | 51.62 |
| 13.69 % | 107.92 | 88.58 | 74.76 | 64.39 | 56.33 |
| 14.69 % | 116.40 | 95.64 | 80.81 | 69.69 | 61.05 |
Computed WACC (6.6 %) 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)
6.58 %
Provider beta (0.66) 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.
