Data as of Sep 5, 2026
EPV per share
32.12 USD
Current price
82.11 USD
Margin of safety
-155.7 %
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 % |
|---|---|---|---|---|---|
| 1.54 % | 9.53 | 3.69 | -0.49 | -3.62 | -6.06 |
| 2.54 % | 32.36 | 22.71 | 15.81 | 10.64 | 6.62 |
| 3.54 % | 55.18 | 41.73 | 32.12 | 24.91 | 19.30 |
| 4.54 % | 78.01 | 60.75 | 48.42 | 39.18 | 31.98 |
| 5.54 % | 100.83 | 79.77 | 64.72 | 53.44 | 44.66 |
Computed WACC (7.0 %) 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)
6.96 %
Provider beta (0.64) 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.
