Data as of Sep 5, 2026
EPV per share
23.06 USD
Current price
147.63 USD
Margin of safety
-540.1 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 7.66 % | 8.66 % | 9.66 % | 10.66 % | 11.66 % |
|---|---|---|---|---|---|
| 15.82 % | 28.30 | 22.64 | 18.15 | 14.50 | 11.48 |
| 16.82 % | 31.40 | 25.38 | 20.60 | 16.73 | 13.51 |
| 17.82 % | 34.50 | 28.12 | 23.06 | 18.95 | 15.55 |
| 18.82 % | 37.60 | 30.86 | 25.52 | 21.18 | 17.59 |
| 19.82 % | 40.70 | 33.61 | 27.98 | 23.41 | 19.63 |
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)
9.66 %
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.
