Data as of Sep 5, 2026
EPV per share
30.84 USD
Current price
105.96 USD
Margin of safety
-243.6 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.48 % | 6.48 % | 7.48 % | 8.48 % | 9.48 % |
|---|---|---|---|---|---|
| 33.45 % | 49.35 | 36.57 | 27.21 | 20.05 | 14.41 |
| 34.45 % | 51.83 | 38.67 | 29.02 | 21.66 | 15.84 |
| 35.45 % | 54.31 | 40.76 | 30.84 | 23.26 | 17.27 |
| 36.45 % | 56.78 | 42.86 | 32.65 | 24.86 | 18.70 |
| 37.45 % | 59.26 | 44.95 | 34.47 | 26.46 | 20.14 |
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)
7.48 %
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.
