Data as of Sep 5, 2026
EPV per share
1.56 USD
Current price
36.87 USD
Margin of safety
-2,264.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 24.07 % | 7.32 | 3.08 | 0.05 | -2.22 | -3.99 |
| 25.07 % | 8.37 | 3.96 | 0.80 | -1.56 | -3.40 |
| 26.07 % | 9.43 | 4.84 | 1.56 | -0.90 | -2.81 |
| 27.07 % | 10.49 | 5.72 | 2.31 | -0.24 | -2.23 |
| 28.07 % | 11.54 | 6.60 | 3.07 | 0.42 | -1.64 |
Computed WACC (6.8 %) 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)
6.83 %
Provider beta (0.69) 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.
