Data as of Sep 5, 2026
EPV per share
45.75 USD
Current price
50.30 USD
Margin of safety
-10.0 %
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 % |
|---|---|---|---|---|---|
| 19.35 % | 67.04 | 50.29 | 38.32 | 29.35 | 22.37 |
| 20.35 % | 72.24 | 54.62 | 42.03 | 32.60 | 25.25 |
| 21.35 % | 77.44 | 58.95 | 45.75 | 35.84 | 28.14 |
| 22.35 % | 82.63 | 63.28 | 49.46 | 39.09 | 31.03 |
| 23.35 % | 87.83 | 67.61 | 53.17 | 42.34 | 33.91 |
Computed WACC (6.1 %) 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)
6.06 %
Provider beta (0.23) 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.
