Data as of Sep 6, 2026
EPV per share
76.65 USD
Current price
55.06 USD
Margin of safety
+28.2 %
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 % |
|---|---|---|---|---|---|
| 3.50 % | 65.40 | 50.00 | 39.01 | 30.76 | 24.34 |
| 4.50 % | 91.75 | 71.96 | 57.83 | 47.23 | 38.98 |
| 5.50 % | 118.11 | 93.93 | 76.65 | 63.70 | 53.63 |
| 6.50 % | 144.46 | 115.89 | 95.48 | 80.17 | 68.27 |
| 7.50 % | 170.81 | 137.85 | 114.30 | 96.64 | 82.91 |
Computed WACC (6.5 %) 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)
6.46 %
Provider beta (0.38) 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.
