Data as of Sep 5, 2026
EPV per share
166.73 USD
Current price
98.61 USD
Margin of safety
+40.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.82 % | 6.82 % | 7.82 % | 8.82 % | 9.82 % |
|---|---|---|---|---|---|
| 22.54 % | 206.95 | 175.87 | 152.73 | 134.84 | 120.59 |
| 23.54 % | 216.35 | 183.89 | 159.73 | 141.05 | 126.17 |
| 24.54 % | 225.76 | 191.92 | 166.73 | 147.25 | 131.74 |
| 25.54 % | 235.16 | 199.94 | 173.73 | 153.46 | 137.32 |
| 26.54 % | 244.57 | 207.97 | 180.73 | 159.67 | 142.89 |
The normalized EBIT margin comes from only 4 financial year(s) (2022–2025); below 7 the window may not cover a full cycle and, in a cyclical business, capture only the peak or only the trough.
Amounts in USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.82 %
Provider beta (0.29) 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 not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
