Data as of Sep 5, 2026
EPV per share
33.47 USD
Current price
94.97 USD
Margin of safety
-183.7 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.11 % | 6.11 % | 7.11 % | 8.11 % | 9.11 % |
|---|---|---|---|---|---|
| 7.39 % | 38.48 | 29.04 | 22.26 | 17.15 | 13.16 |
| 8.39 % | 46.29 | 35.57 | 27.86 | 22.06 | 17.53 |
| 9.39 % | 54.09 | 42.09 | 33.47 | 26.98 | 21.91 |
| 10.39 % | 61.89 | 48.62 | 39.08 | 31.89 | 26.28 |
| 11.39 % | 69.69 | 55.14 | 44.68 | 36.81 | 30.66 |
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)
7.11 %
Provider beta (0.54) 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.
