Data as of Sep 5, 2026
EPV per share
920.72 SEK
Current price
839.00 SEK
Margin of safety
+8.9 %
Amounts in EUR; per-share values and price in SEK.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 6.07 % | 7.07 % | 8.07 % | 9.07 % | 10.07 % |
|---|---|---|---|---|---|
| 62.48 % | 1,173.56 | 1,013.73 | 893.50 | 799.77 | 724.65 |
| 63.48 % | 1,191.65 | 1,029.27 | 907.11 | 811.88 | 735.56 |
| 64.48 % | 1,209.75 | 1,044.80 | 920.72 | 823.99 | 746.47 |
| 65.48 % | 1,227.84 | 1,060.34 | 934.33 | 836.10 | 757.37 |
| 66.48 % | 1,245.93 | 1,075.87 | 947.94 | 848.21 | 768.28 |
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 EUR.
Capital structure and contribution to WACC
Required rate of return (WACC)
8.07 %
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.
