Data as of Sep 5, 2026
EPV per share
51.86 USD
Current price
70.42 USD
Margin of safety
-35.8 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.61 % | 6.61 % | 7.61 % | 8.61 % | 9.61 % |
|---|---|---|---|---|---|
| 11.72 % | 62.04 | 50.81 | 42.53 | 36.17 | 31.14 |
| 12.72 % | 68.37 | 56.18 | 47.20 | 40.30 | 34.83 |
| 13.72 % | 74.71 | 61.56 | 51.86 | 44.42 | 38.53 |
| 14.72 % | 81.04 | 66.93 | 56.53 | 48.55 | 42.23 |
| 15.72 % | 87.38 | 72.31 | 61.20 | 52.68 | 45.93 |
The normalized EBIT margin comes from only 5 financial year(s) (2021–2025); 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)
7.61 %
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).
