Data as of Sep 5, 2026
EPV per share
4.96 USD
Current price
73.48 USD
Margin of safety
-1,381.7 %
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 % |
|---|---|---|---|---|---|
| 16.96 % | 18.33 | 7.27 | -0.63 | -6.56 | -11.17 |
| 17.96 % | 22.24 | 10.53 | 2.16 | -4.11 | -8.99 |
| 18.96 % | 26.16 | 13.79 | 4.96 | -1.67 | -6.82 |
| 19.96 % | 30.07 | 17.05 | 7.75 | 0.78 | -4.64 |
| 20.96 % | 33.98 | 20.31 | 10.55 | 3.23 | -2.47 |
Computed WACC (6.3 %) 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)
6.26 %
Provider beta (0.53) 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.
