Data as of Sep 5, 2026
EPV per share
-0.61 USD
Current price
97.66 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 % |
|---|---|---|---|---|---|
| 18.49 % | 22.17 | 3.95 | -9.05 | -18.81 | -26.40 |
| 19.49 % | 28.08 | 8.88 | -4.83 | -15.11 | -23.11 |
| 20.49 % | 33.99 | 13.81 | -0.61 | -11.42 | -19.83 |
| 21.49 % | 39.90 | 18.73 | 3.61 | -7.73 | -16.55 |
| 22.49 % | 45.81 | 23.66 | 7.83 | -4.03 | -13.26 |
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)
5.65 %
Provider beta (0.44) 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.
