Data as of Sep 5, 2026
EPV per share
12.85 USD
Current price
34.47 USD
Margin of safety
-168.3 %
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 % |
|---|---|---|---|---|---|
| 25.34 % | 23.90 | 15.87 | 10.13 | 5.83 | 2.48 |
| 26.34 % | 25.80 | 17.45 | 11.49 | 7.02 | 3.54 |
| 27.34 % | 27.70 | 19.04 | 12.85 | 8.21 | 4.60 |
| 28.34 % | 29.61 | 20.62 | 14.21 | 9.40 | 5.65 |
| 29.34 % | 31.51 | 22.21 | 15.57 | 10.58 | 6.71 |
Computed WACC (6.1 %) 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)
6.08 %
Provider beta (0.59) 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.
