Data as of Sep 5, 2026
EPV per share
19.58 USD
Current price
280.31 USD
Margin of safety
-1,331.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.58 % | 8.58 % | 9.58 % | 10.58 % | 11.58 % |
|---|---|---|---|---|---|
| 4.97 % | 16.15 | 12.51 | 9.62 | 7.29 | 5.35 |
| 5.97 % | 22.44 | 18.07 | 14.60 | 11.80 | 9.47 |
| 6.97 % | 28.74 | 23.63 | 19.58 | 16.31 | 13.59 |
| 7.97 % | 35.03 | 29.19 | 24.56 | 20.81 | 17.71 |
| 8.97 % | 41.33 | 34.75 | 29.54 | 25.32 | 21.83 |
The normalized EBIT margin comes from only 6 financial year(s) (2020–2025); 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)
9.58 %
Cost of debt not estimable from the statements (no isolated interest line, or a residual that cannot be read as an expense); rf + spread is used (1.5 % pp).
