Data as of Sep 5, 2026
EPV per share
62.99 USD
Current price
75.88 USD
Margin of safety
-20.5 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.12 % | 6.12 % | 7.12 % | 8.12 % | 9.12 % |
|---|---|---|---|---|---|
| 12.62 % | 78.61 | 63.31 | 52.30 | 44.00 | 37.52 |
| 13.62 % | 86.05 | 69.52 | 57.64 | 48.68 | 41.69 |
| 14.62 % | 93.48 | 75.74 | 62.99 | 53.37 | 45.86 |
| 15.62 % | 100.91 | 81.96 | 68.33 | 58.06 | 50.04 |
| 16.62 % | 108.34 | 88.18 | 73.68 | 62.75 | 54.21 |
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)
7.12 %
Provider beta (0.52) 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.
