Data as of Sep 5, 2026
EPV per share
60.47 USD
Current price
84.55 USD
Margin of safety
-39.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.65 % | 6.65 % | 7.65 % | 8.65 % | 9.65 % |
|---|---|---|---|---|---|
| 2.26 % | 39.14 | 30.94 | 24.89 | 20.24 | 16.55 |
| 3.26 % | 63.23 | 51.41 | 42.68 | 35.97 | 30.65 |
| 4.26 % | 87.31 | 71.87 | 60.47 | 51.70 | 44.75 |
| 5.26 % | 111.40 | 92.34 | 78.26 | 67.43 | 58.85 |
| 6.26 % | 135.49 | 112.80 | 96.04 | 83.16 | 72.95 |
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)
7.65 %
Provider beta (0.61) 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.
