Data as of Sep 5, 2026
EPV per share
125.38 USD
Current price
59.03 USD
Margin of safety
+52.9 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.26 % | 6.26 % | 7.26 % | 8.26 % | 9.26 % |
|---|---|---|---|---|---|
| 15.23 % | 155.35 | 128.80 | 109.56 | 94.98 | 83.54 |
| 16.23 % | 166.27 | 137.97 | 117.47 | 101.93 | 89.74 |
| 17.23 % | 177.19 | 147.14 | 125.38 | 108.88 | 95.95 |
| 18.23 % | 188.10 | 156.32 | 133.29 | 115.83 | 102.15 |
| 19.23 % | 199.02 | 165.49 | 141.20 | 122.79 | 108.35 |
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)
7.26 %
Provider beta (0.54) 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 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.
