Data as of Sep 5, 2026
EPV per share
42.56 USD
Current price
91.20 USD
Margin of safety
-114.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.90 % | 7.90 % | 8.90 % | 9.90 % | 10.90 % |
|---|---|---|---|---|---|
| 10.76 % | 48.07 | 39.41 | 32.70 | 27.34 | 22.96 |
| 11.76 % | 54.43 | 44.96 | 37.63 | 31.77 | 26.99 |
| 12.76 % | 60.79 | 50.52 | 42.56 | 36.20 | 31.01 |
| 13.76 % | 67.15 | 56.07 | 47.49 | 40.63 | 35.04 |
| 14.76 % | 73.51 | 61.63 | 52.42 | 45.07 | 39.06 |
The normalized EBIT margin comes from only 5 financial year(s) (2021–2025); 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)
8.90 %
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.
