Data as of Sep 5, 2026
EPV per share
-0.03 USD
Current price
88.09 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 % |
|---|---|---|---|---|---|
| 19.84 % | 16.73 | 3.66 | -5.67 | -12.67 | -18.12 |
| 20.84 % | 20.68 | 6.95 | -2.85 | -10.20 | -15.92 |
| 21.84 % | 24.63 | 10.25 | -0.03 | -7.73 | -13.73 |
| 22.84 % | 28.59 | 13.54 | 2.80 | -5.26 | -11.53 |
| 23.84 % | 32.54 | 16.84 | 5.62 | -2.79 | -9.34 |
Computed WACC (6.2 %) 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)
6.20 %
Provider beta (0.33) 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.
