Data as of Sep 5, 2026
EPV per share
21.49 USD
Current price
34.71 USD
Margin of safety
-61.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.54 % | 6.54 % | 7.54 % | 8.54 % | 9.54 % |
|---|---|---|---|---|---|
| 7.73 % | 23.49 | 19.43 | 16.45 | 14.17 | 12.37 |
| 8.73 % | 26.92 | 22.34 | 18.97 | 16.40 | 14.36 |
| 9.73 % | 30.34 | 25.24 | 21.49 | 18.62 | 16.35 |
| 10.73 % | 33.77 | 28.14 | 24.01 | 20.84 | 18.34 |
| 11.73 % | 37.20 | 31.05 | 26.53 | 23.06 | 20.33 |
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.54 %
Provider beta (0.45) 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.
