Data as of Sep 5, 2026
EPV per share
14.90 USD
Current price
99.40 USD
Margin of safety
-567.3 %
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 % |
|---|---|---|---|---|---|
| 8.85 % | 22.17 | 12.42 | 5.46 | 0.23 | -3.83 |
| 9.85 % | 28.77 | 17.93 | 10.18 | 4.36 | -0.16 |
| 10.85 % | 35.38 | 23.43 | 14.90 | 8.49 | 3.52 |
| 11.85 % | 41.99 | 28.94 | 19.62 | 12.62 | 7.19 |
| 12.85 % | 48.60 | 34.45 | 24.34 | 16.75 | 10.86 |
Computed WACC (6.7 %) 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)
6.71 %
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.
