Data as of Sep 5, 2026
EPV per share
50.15 USD
Current price
139.09 USD
Margin of safety
-177.4 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.72 % | 8.72 % | 9.72 % | 10.72 % | 11.72 % |
|---|---|---|---|---|---|
| 44.34 % | 71.57 | 57.11 | 45.63 | 36.29 | 28.54 |
| 45.34 % | 74.41 | 59.63 | 47.89 | 38.34 | 30.42 |
| 46.34 % | 77.26 | 62.15 | 50.15 | 40.39 | 32.29 |
| 47.34 % | 80.10 | 64.67 | 52.41 | 42.43 | 34.16 |
| 48.34 % | 82.94 | 67.18 | 54.66 | 44.48 | 36.03 |
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)
9.72 %
Provider beta (1.51) outside the sanity band [0.70, 1.50]; capped to 1.50 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.
