Data as of Sep 5, 2026
EPV per share
85.20 USD
Current price
173.07 USD
Margin of safety
-103.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.39 % | 6.39 % | 7.39 % | 8.39 % | 9.39 % |
|---|---|---|---|---|---|
| 9.50 % | 102.72 | 79.34 | 62.29 | 49.31 | 39.09 |
| 10.50 % | 118.43 | 92.59 | 73.75 | 59.40 | 48.11 |
| 11.50 % | 134.14 | 105.84 | 85.20 | 69.49 | 57.12 |
| 12.50 % | 149.85 | 119.09 | 96.66 | 79.58 | 66.14 |
| 13.50 % | 165.56 | 132.34 | 108.11 | 89.67 | 75.15 |
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)
7.39 %
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.
