Data as of Sep 5, 2026
EPV per share
35.93 USD
Current price
39.76 USD
Margin of safety
-10.7 %
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 % |
|---|---|---|---|---|---|
| 5.62 % | 38.11 | 26.59 | 18.36 | 12.18 | 7.38 |
| 6.62 % | 50.41 | 36.84 | 27.14 | 19.87 | 14.22 |
| 7.62 % | 62.71 | 47.09 | 35.93 | 27.56 | 21.05 |
| 8.62 % | 75.02 | 57.34 | 44.72 | 35.25 | 27.88 |
| 9.62 % | 87.32 | 67.59 | 53.50 | 42.94 | 34.72 |
Computed WACC (6.0 %) 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)
6.01 %
Provider beta (0.43) 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.
