Data as of Sep 5, 2026
EPV per share
3.25 USD
Current price
75.23 USD
Margin of safety
-2,218.0 %
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 % |
|---|---|---|---|---|---|
| 19.78 % | 10.63 | 4.86 | 0.75 | -2.34 | -4.74 |
| 20.78 % | 12.38 | 6.32 | 2.00 | -1.25 | -3.77 |
| 21.78 % | 14.12 | 7.78 | 3.25 | -0.15 | -2.80 |
| 22.78 % | 15.87 | 9.24 | 4.49 | 0.94 | -1.83 |
| 23.78 % | 17.62 | 10.69 | 5.74 | 2.03 | -0.86 |
Computed WACC (6.9 %) 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)
6.89 %
Provider beta (0.62) 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.
