Data as of Sep 5, 2026
EPV per share
141.77 USD
Current price
141.37 USD
Margin of safety
+0.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 8.47 % | 9.47 % | 10.47 % | 11.47 % | 12.47 % |
|---|---|---|---|---|---|
| 15.17 % | 155.80 | 138.23 | 124.01 | 112.27 | 102.42 |
| 16.17 % | 166.78 | 148.05 | 132.89 | 120.38 | 109.87 |
| 17.17 % | 177.75 | 157.86 | 141.77 | 128.49 | 117.33 |
| 18.17 % | 188.73 | 167.68 | 150.65 | 136.59 | 124.78 |
| 19.17 % | 199.70 | 177.50 | 159.53 | 144.70 | 132.24 |
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)
10.47 %
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).
