Data as of Sep 5, 2026
EPV per share
136.66 USD
Current price
65.93 USD
Margin of safety
+51.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.32 % | 6.32 % | 7.32 % | 8.32 % | 9.32 % |
|---|---|---|---|---|---|
| 15.23 % | 168.77 | 140.19 | 119.41 | 103.62 | 91.22 |
| 16.23 % | 180.64 | 150.18 | 128.03 | 111.21 | 98.00 |
| 17.23 % | 192.51 | 160.17 | 136.66 | 118.80 | 104.77 |
| 18.23 % | 204.38 | 170.16 | 145.29 | 126.39 | 111.55 |
| 19.23 % | 216.25 | 180.16 | 153.92 | 133.98 | 118.33 |
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)
7.32 %
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.
