Data as of Sep 5, 2026
EPV per share
61.22 USD
Current price
262.00 USD
Margin of safety
-328.0 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.30 % | 6.30 % | 7.30 % | 8.30 % | 9.30 % |
|---|---|---|---|---|---|
| 15.75 % | 84.87 | 64.22 | 49.23 | 37.86 | 28.93 |
| 16.75 % | 93.12 | 71.16 | 55.22 | 43.13 | 33.63 |
| 17.75 % | 101.38 | 78.11 | 61.22 | 48.39 | 38.33 |
| 18.75 % | 109.63 | 85.05 | 67.21 | 53.66 | 43.04 |
| 19.75 % | 117.89 | 91.99 | 73.20 | 58.93 | 47.74 |
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)
7.30 %
Provider beta (0.50) 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.
