Data as of Sep 5, 2026
EPV per share
-5.14 USD
Current price
106.20 USD
Margin of safety
—
Amounts in USD; per-share values and price in USD.
This block could not be computed with the available data.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.00 % | 6.00 % | 7.00 % | 8.00 % | 9.00 % |
|---|---|---|---|---|---|
| 19.90 % | 11.76 | -1.41 | -10.82 | -17.87 | -23.36 |
| 20.90 % | 15.73 | 1.90 | -7.98 | -15.39 | -21.15 |
| 21.90 % | 19.70 | 5.21 | -5.14 | -12.91 | -18.95 |
| 22.90 % | 23.67 | 8.52 | -2.31 | -10.43 | -16.74 |
| 23.90 % | 27.64 | 11.83 | 0.53 | -7.94 | -14.53 |
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)
6.03 %
Provider beta (0.46) 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.
