Data as of Sep 5, 2026
EPV per share
-14.48 USD
Current price
75.89 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 % |
|---|---|---|---|---|---|
| 15.73 % | -4.96 | -13.10 | -18.91 | -23.27 | -26.67 |
| 16.73 % | -1.85 | -10.51 | -16.70 | -21.33 | -24.94 |
| 17.73 % | 1.25 | -7.92 | -14.48 | -19.39 | -23.22 |
| 18.73 % | 4.36 | -5.34 | -12.26 | -17.45 | -21.49 |
| 19.73 % | 7.46 | -2.75 | -10.04 | -15.51 | -19.77 |
Computed WACC (5.9 %) 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)
5.88 %
Provider beta (0.41) 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.
