Data as of Sep 5, 2026
EPV per share
187.03 USD
Current price
209.98 USD
Margin of safety
-12.3 %
Amounts in USD; per-share values and price in USD.
EBIT margin by year
Bridge: operations to equity
Sensitivity: EPV per share
| Margin \ WACC | 5.99 % | 6.99 % | 7.99 % | 8.99 % | 9.99 % |
|---|---|---|---|---|---|
| 20.31 % | 242.08 | 197.46 | 164.01 | 138.01 | 117.21 |
| 21.31 % | 257.43 | 210.61 | 175.52 | 148.24 | 126.42 |
| 22.31 % | 272.78 | 223.77 | 187.03 | 158.46 | 135.62 |
| 23.31 % | 288.13 | 236.92 | 198.53 | 168.69 | 144.82 |
| 24.31 % | 303.48 | 250.07 | 210.04 | 178.91 | 154.02 |
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 USD.
Capital structure and contribution to WACC
Required rate of return (WACC)
7.99 %
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.
