Data as of Sep 5, 2026
EPV per share
-3.77 USD
Current price
60.95 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 % |
|---|---|---|---|---|---|
| 6.46 % | -2.68 | -5.48 | -7.47 | -8.97 | -10.13 |
| 7.46 % | -0.09 | -3.32 | -5.62 | -7.35 | -8.69 |
| 8.46 % | 2.50 | -1.16 | -3.77 | -5.73 | -7.25 |
| 9.46 % | 5.09 | 1.00 | -1.92 | -4.11 | -5.81 |
| 10.46 % | 7.68 | 3.16 | -0.06 | -2.49 | -4.37 |
Computed WACC (6.8 %) 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)
6.82 %
Provider beta (0.16) 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).
