Data as of Sep 5, 2026
EPV per share
90.91 USD
Current price
127.57 USD
Margin of safety
-40.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.33 % | 6.33 % | 7.33 % | 8.33 % | 9.33 % |
|---|---|---|---|---|---|
| 13.03 % | 108.34 | 91.26 | 78.84 | 69.41 | 62.00 |
| 14.03 % | 116.63 | 98.25 | 84.88 | 74.72 | 66.74 |
| 15.03 % | 124.93 | 105.23 | 90.91 | 80.02 | 71.47 |
| 16.03 % | 133.22 | 112.22 | 96.94 | 85.33 | 76.21 |
| 17.03 % | 141.52 | 119.20 | 102.97 | 90.64 | 80.95 |
The normalized EBIT margin comes from only 4 financial year(s) (2023–2026); 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)
7.33 %
Provider beta (-0.02) outside the sanity band [0.70, 1.50]; capped to 0.70 so that a noisy estimator does not govern the EPV.
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).
