Data as of Sep 5, 2026
EPV per share
56.48 USD
Current price
67.41 USD
Margin of safety
-19.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 9.67 % | 10.67 % | 11.67 % | 12.67 % | 13.67 % |
|---|---|---|---|---|---|
| 24.57 % | 62.36 | 57.06 | 52.67 | 48.97 | 45.81 |
| 25.57 % | 64.66 | 59.15 | 54.58 | 50.73 | 47.44 |
| 26.57 % | 66.97 | 61.23 | 56.48 | 52.48 | 49.07 |
| 27.57 % | 69.27 | 63.32 | 58.39 | 54.24 | 50.70 |
| 28.57 % | 71.57 | 65.41 | 60.30 | 56.00 | 52.32 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
11.67 %
Provider beta (1.51) outside the sanity band [0.70, 1.50]; capped to 1.50 so that a noisy estimator does not govern the EPV.
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
