Data as of Sep 5, 2026
EPV per share
8.20 USD
Current price
26.00 USD
Margin of safety
-217.3 %
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 % |
|---|---|---|---|---|---|
| 11.42 % | 13.06 | 8.01 | 4.41 | 1.71 | -0.39 |
| 12.42 % | 15.71 | 10.22 | 6.30 | 3.37 | 1.08 |
| 13.42 % | 18.35 | 12.43 | 8.20 | 5.02 | 2.55 |
| 14.42 % | 21.00 | 14.63 | 10.09 | 6.68 | 4.02 |
| 15.42 % | 23.65 | 16.84 | 11.98 | 8.33 | 5.49 |
Computed WACC (6.4 %) 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)
6.41 %
Provider beta (0.42) 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 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).
