Data as of Sep 5, 2026
EPV per share
-3.22 USD
Current price
84.26 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 % |
|---|---|---|---|---|---|
| 19.01 % | 10.20 | -0.42 | -8.00 | -13.69 | -18.12 |
| 20.01 % | 13.55 | 2.37 | -5.61 | -11.60 | -16.26 |
| 21.01 % | 16.90 | 5.17 | -3.22 | -9.50 | -14.39 |
| 22.01 % | 20.25 | 7.96 | -0.82 | -7.41 | -12.53 |
| 23.01 % | 23.61 | 10.75 | 1.57 | -5.31 | -10.67 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
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)
6.35 %
Provider beta (0.58) 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.
